Rivierendal 12, Ochten

Rivierendal 12, Ochten

Ochten

Forest edge · Next to a park · On a holiday park · Quiet road

€94,000

Asking Price

2

Bedrooms

50 m²

Living Area

Recreatie

Recreatiebestemming

Price
€94,000
Net yield
0.1%
Inquire
2-bedroom holiday home in Ochten — photo 1 of 5
Sanders Makelaardij
1 / 5
2-bedroom holiday home in Ochten — photo 2 of 5
2 / 5
2-bedroom holiday home in Ochten — photo 3 of 5
3 / 5
2-bedroom holiday home in Ochten — photo 4 of 5
4 / 5
2-bedroom holiday home in Ochten — photo 5 of 5
5 / 5

Rivierendal 12, Ochten

Ochten · Ref BF-1239Source · Sanders Makelaardij · listed 21 Jun 2026
Asking price
€94,000
Net yield
0.1%
Gross on asking
10.2%
Est. revenue / yr
€9,571
Bedrooms
2
Built area
50 m²
Land
231 m²
Brixfox Score 36 · DKoop (eigen grond)RecreatiebestemmingFinancial analysis ↓
Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
0.1%
€90 net operating income /yr
Gross yield · all-in basis
8.0%
−7.9 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Ochten — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
€137
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
19%
Full-year estimate, market-calibrated
Projected annual revenue
€9,571
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
€
Acquisition costs· 11.2% of price, auto-calculated
€10,520
Overdrachtsbelasting (transfer tax)€7,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€119,520
+27.1% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
€9,571
Rental management
−€2,871
Booking channel fees
−€383
Cleaning & consumables
−€479
Park charge (parkbijdrage)
€/yr−€864
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€88
Maintenance reserve
−€752
Insurance
−€500
Box 3 wealth tax
−€2,044
Net operating income
€90/yr
Net yield on all-in investment
0.1%

Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the kleineondernemersregeling (KOR) applies. Financing is not modelled: a mortgage lowers the Box 3 bill (debt at a 2.70% forfait) and adds interest.

Total return, if prices move

Net yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.
Annual appreciation assumption0%
0%2.5% · Ochten 5-yr avg — historical, not a forecast8%
Indicative total return
0.1%/yr
0.1% net yield + 0% appreciation
Appreciation assumptions are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Ochten

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

36D
Rental YieldWeak
0.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
19% average occupancy
Nightly RateAverage
€137 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
231 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.1% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 19% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback31.7 yearsfrom net rent at the expected case
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

The listing mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€864/yr

The listing states about €864 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

Permanent residence not permitted

Permanente bewoning niet toegestaan. This is a holiday-zoned home (recreatiebestemming): it may not be used as a year-round primary residence, and you cannot register at the address. That is normal for a Dutch recreatiewoning and says nothing about letting — the park contract and the municipality decide that. It also narrows the resale market to buyers who want exactly this.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying.

The Netherlands has no national short-let register, so this is read from the listing — not a permit. Letting rules are set per municipality (and per park contract); confirm both with the gemeente and the seller before you buy. Guests pay toeristenbelasting per night wherever letting is allowed.

After-tax basis: net yield is on the all-in acquisition cost (asking price plus 8% overdrachtsbelasting, notary, legal and furnishing) and after Dutch Box 3 — a deemed return of 6.00% on the home's value, taxed at 36%, not a tax on the rent received. Park charges (the listing's figure where it states one, otherwise a market assumption you can edit in the P&L), utilities and a letting-agency share are deducted; the park charge is the figure this listing states rather than a market assumption. Financing lowers the Box 3 bill — debt counts against it at a 2.70% forfait — and is not modelled here. Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the KOR applies. Box-3 rules are under reform; confirm with a Dutch tax adviser.

Property details

Year built: 2008
Energy: d
Situation: Forest edge · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Droomt u van een plek waar rust, ruimte en comfort samenkomen? Dan is dit DUBBELE CHALET Rivierendal 12 precies wat u zoekt! Dit vrijstaande chalet, gelegen op een royaal perceel van ca. 231 m² eigen grond, biedt u een unieke kans om te genieten van het buitenleven in een groene en serene omgeving. Gebouwd in 2008 en altijd keurig onderhouden, staat dit chalet klaar om direct in gebruik te nemen. Geniet van het buitenleven De zonnige tuin op het zuidwesten is een waar paradijs. Met een ruim terras om te ontspannen, biedt deze plek volop mogelijkheden voor lange zomeravonden, barbecueën of gewoon genieten van de natuur. De ligging aan de rand van het park zorgt voor optimale privacy. De lichte en sfeervolle woonkamer aan de voorzijde, openslaande deuren naar het terras biedt volop daglicht en toegang tot de tuin. Aangrenzend bevindt zich de open keuken. Verder beschikt het chalet over twee comfortabele slaapkamers en een nette badkamer met douchecabine, wastafelmeubel en toilet. Praktisch en comfortabel Uw auto parkeert u moeiteloos op eigen terrein, en de ruime berging biedt voldoende plek voor fietsen, tuinspullen en meer. Het park waarin het chalet zich bevindt, ligt aan de prachtige uiterwaarden van de rivier de Waal. Of u nu op zoek bent naar een plek voor uzelf een recreatieve investering, Chalet Rivierendal 12 biedt het allemaal! Hier vindt u de ideale balans tussen comfort, natuur en ontspanning. BIJZONDERHEDEN - Unieke ligging vlakbij de Waal; - Kunststof kozijnen met dubbele beglazing; - Airconditioning voor optimaal comfort; - Royale tuin op het zuidwesten met veel privacy; - Eigen oprit en ruime berging; - Groot perceel van ca. 231 m² eigen grond; - Bestemming: recreatie (verhuur toegestaan); - 365 dagen recreëren. Parkkosten: €72,- per maand Voorschot voor water en elektra via het park Voorschot gas via guliker Jaarlijkse bijdrage afvalpas €17,- per maand Kom langs en ervaar het zelf! Bent u benieuwd naar deze unieke plek? Plan dan snel een bezichtiging en laat u verrassen door de ruimte, het comfort en de prachtige omgeving van Chalet Rivierendal 12 in Ochten.

Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Inquire

Take the numbers with you, or talk to the agent

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Sanders Makelaardij

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in Netherlands may impact actual yields.