157 | 3-kmr app I | The Weaver (Bouwnr. 157), Eindhoven

157 | 3-kmr app I | The Weaver (Bouwnr. 157), Eindhoven

Eindhoven

Town centre

€390,000

Asking Price

2

Bedrooms

62 m²

Living Area

Recreatie

Recreatiebestemming

Price
€390,000
Net yield
0.0%
ReportInquire
2-bedroom holiday home in Eindhoven — photo 1 of 5
Van Santvoort - Helmond
1 / 5
2-bedroom holiday home in Eindhoven — photo 2 of 5
2 / 5
2-bedroom holiday home in Eindhoven — photo 3 of 5
3 / 5
2-bedroom holiday home in Eindhoven — photo 4 of 5
4 / 5
2-bedroom holiday home in Eindhoven — photo 5 of 5
5 / 5

157 | 3-kmr app I | The Weaver (Bouwnr. 157), Eindhoven

Eindhoven · Ref BF-22307Source · Van Santvoort - Helmond · listed 9 Jul 2026
Asking price
€390,000
Listed 114 days ago
Net yield
0.0%
Gross on asking
3.1%
Est. revenue / yr
€12,258
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
2
Built area
62 m²
Brixfox Score 50 · CKoop (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.
0.0%
€-8,037 net operating income /yr
Gross yield · all-in basis
2.8%
−2.8 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 Eindhoven — 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
€133
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
25%
Full-year estimate, market-calibrated
Projected annual revenue
€12,258
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· 8.8% of price, auto-calculated
€34,200
Overdrachtsbelasting (transfer tax)€31,200
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€433,200
+11.1% 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
€12,258
Rental management
−€3,677
Booking channel fees
−€490
Cleaning & consumables
−€613
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€365
Maintenance reserve
−€3,120
Insurance
−€300
Box 3 wealth tax
−€8,480
Net operating income
−€8,037/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 €8,037/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.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Eindhoven 5-yr avg — historical, not a forecast8%
Yield + value growth
0.0%/yr
0.0% net yield + 0% value growth
Value growth figures 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Eindhoven

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

50C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
25% average occupancy
Nightly RateAverage
€133 per night
Visual AppealGood
7/10 visual appeal
Size & SpacePending
62 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 25% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Before you buy

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

Read from the listing, never a permit

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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.

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. 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: 2026
Energy: a
Condition: new-build
View: garden
Situation: Town centre

Listing text from the makelaar, in Dutch

Het Gildekwartier - The Weaver - Eindhoven De verkoop is van start gegaan! Schrijf je nu in via de projectwebsite! Woon je graag dicht bij de gezelligheid van de stad in een levendige buurt, maar hecht je ook waarde aan rust? Dan is het nieuwe Gildekwartier dé plek om thuis te komen. Oude gebouwen krijgen hier nieuw leven, terwijl nieuwe industriële appartementencomplexen een knipoog geven naar het verleden van de wijk. De nieuwste aanwinst: The Weaver. Dit industriële gebouw met grote raampartijen verwijst naar de ambachtelijke historie van de wijk. Welk appartement je ook kiest, je woont hier altijd op een bijzondere locatie, midden in Eindhoven. Én er is volop keuze. Alle appartementen van dit type beschikken over twee slaapkamers en een lichte woonkamer met open keuken. Ga je voor een groter balkon, een ligging hoger of lager in het gebouw, of geef je de voorkeur aan een aparte berging? De keuze is aan jou. Extra pluspunten: dankzij de lift is elke verdieping makkelijk bereikbaar en koop je een appartement dan kun je optioneel een parkeerplaats bijkopen. Let op: het aantal plaatsen is beperkt – wie het eerst komt, wie het eerst maalt. De prijzen zijn exclusief parkeerplaats in de parkeergarage. De prijs voor een parkeerplaats bedraagt € 30.000 v.o.n. Alles ligt op loopafstand: winkels, horeca en het station. Ook TU/e, Fontys en Summa College zijn dichtbij. Groene daktuinen en fijne plekken maken het wooncomfort compleet. Hier woon je midden in Eindhoven, met altijd een rustige plek om op te laden. *De oppervlakte van deze nieuwbouwwoning is bepaald op basis van de NEN-2580 rekenmethodiek Interesse? Mocht je interesse hebben in een van de appartementen, dan kun je je voor dinsdag 14 juli 12:00 inschrijven middels de projectwebsite nieuwbouw-gildekwartier.nl. Heb je nog vragen? Neem dan contact met ons op via 040 269 2530 of stuur een e-mail naar

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.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules
Included with Pro once its free trial ends

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 · Van Santvoort - Helmond

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.