Van Saanelaan 10, Jisp

Van Saanelaan 10, Jisp

Jisp

Waterfront · On navigable water · Open view · Outside the built-up area · On a holiday park

€242,500

Asking Price

2

Bedrooms

45 m²

Living Area

Recreatie

Recreatiebestemming

Price
€242,500
Net yield
0.0%
Inquire
2-bedroom holiday home in Jisp — photo 1 of 5
KRK Makelaars Krommenie
1 / 5
2-bedroom holiday home in Jisp — photo 2 of 5
2 / 5
2-bedroom holiday home in Jisp — photo 3 of 5
3 / 5
2-bedroom holiday home in Jisp — photo 4 of 5
4 / 5
2-bedroom holiday home in Jisp — photo 5 of 5
5 / 5

Van Saanelaan 10, Jisp

Jisp · Ref BF-1531Source · KRK Makelaars Krommenie · listed 21 Jun 2026
Asking price
€242,500
Net yield
0.0%
Gross on asking
8.7%
Est. revenue / yr
€21,195
Bedrooms
2
Built area
45 m²
Land
350 m²
Brixfox Score 31 · FGround lease (erfpacht)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.
0.0%
€-2,026 net operating income /yr
Gross yield · all-in basis
7.6%
−7.6 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 Jisp — 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
€198
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
29%
Full-year estimate, market-calibrated
Projected annual revenue
€21,195
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 9.2% of price, auto-calculated
€22,400
Overdrachtsbelasting (transfer tax)€19,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€279,900
+15.4% 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
€21,195
Rental management
−€6,359
Booking channel fees
−€848
Cleaning & consumables
−€1,060
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€3,764
Property tax (OZB)
−€227
Maintenance reserve
−€1,940
Insurance
−€500
Box 3 wealth tax
−€5,273
Net operating income
€-2,026/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €2,026/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Jisp 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Jisp

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

31F
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
29% average occupancy
Nightly RateAverage
€198 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
350 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 29% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback56 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

Ground lease (huurgrond / erfpacht)€3,764/yr

The plot is leased rather than owned, at about €3,764 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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.

Park: recreatiepark De Ketelhof

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Huurgrond / erfpacht: the plot is leased, not owned, at about €3,764 per year on top of the purchase — check the term and the indexation clause.

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 ground rent 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: 2016
Energy: d
Situation: Waterfront · On navigable water · Open view · Outside the built-up area · On a holiday park

Listing text from the makelaar, in Dutch

Zie jij jezelf hier al zitten? Ben jij op zoek naar rust op een heerlijke plek omringd door zingende vogels, mooie natuur en direct gelegen aan open vaarwater? Dan is deze instapklare recreatiewoning de woning waar jij naar op zoek bent. Zodra je de auto uitstapt en over het knisperende schelpenpad naar de woning loopt, word je omarmd door de prettige rust die hier op het park aanwezig is en staat niets het genieten meer in de weg. De Van Saanelaan 10 is een fijne recreatiewoning welke wordt omsloten door een prachtige tuin en van vele gemakken is voorzien. Het perceel grenst direct aan het water en vanaf je eigen aanlegsteiger stap je zo het water op voor een mooie vaartocht. Op een steenworpafstand vind je de recreatieplas 't Zwet, de rivier de Zaan, het Uitgeestermeer en het Alkmaardermeer. Kortom, recreëren op het water met je eigen boot staat hier hoog in het vaandel. In de ruime tuin is het heerlijk vertoeven en vind je zowel heerlijke plekjes in de zon als in de schaduw. Het genieten staat hier voorop, alleen of samen met familie en vrienden. De ligging van recreatiepark De Ketelhof is ideaal te noemen. De woning is gelegen aan het beschermde natuurgebied het 'Wormer- en Jisperveld'. Jisp zelf is een heerlijk gastvrij dorp om te verblijven. In het karakteristieke kerkje vinden regelmatig leuke activiteiten plaats zoals concerten en interessante lezingen. Tevens vind je hier de leuke horecagelegenheid 'de Lepelaar', met een heerlijk terras aan 't Zwet. In het nabijgelegen Wormer vind je een diversiteit aan winkels, zoals diverse supermarkten, een bakkerij, slagerij, een gezellige weekmarkt en nog veel meer. De recreatiewoning bevindt zich op slechts 30 autominuten vanaf Amsterdam Centrum en Purmerend en Zaanstad zijn binnen slechts 15 autominuten bereikbaar. Indeling: Entree via de achterzijde. Sfeervolle woonkamer met pelletkachel en open keuken. De keuken beschikt over een inductiekookplaat, afzuigkap, koelkast en een combimagnetron. Aan de woonkamer grenst de sfeervolle overkapping met een prachtig uitzicht. Het is hier heerlijk vertoeven. Tevens vind u in het chalet 2 slaapkamers, een keurig nette badkamer met douchehoek, hangend toilet en een wastafelmeubel. In de aparte berging vind je naast bergruimte de opstelplaats voor de wasmachine, droger en warmwater boiler. Op het erf bevinden zich nog diverse bergruimtes. Bijzonderheden: Het bouwjaar van de recreatiewoning is 2016 en is gelegen op een kavel van maar liefst 350m2 aan vaarwater; Verwarming middels een paletkachel en elektrische radiatoren; Keurig afgewerkte en goed onderhouden recreatiewoning; Autovrij recreatiepark, aan het begin van het park is een parkeerterrein met voldoende parkeerplaatsen; Eigen aanlegplaats voor je boot aanwezig; De woning mag niet verhuurd worden en is puur voor eigen en recreatief gebruik. De woning is gelegen op erfpacht grond, de vergoeding hiervoor bedraagt € 3.764,- per jaar en wordt jaarlijks geïndexeerd; Aanvaarding in overleg.

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 · KRK Makelaars Krommenie

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.