Garenmarkt 46-A, Leiden

Garenmarkt 46-A, Leiden

Leiden

Town centre

€395,000

Asking Price

3

Bedrooms

100 m²

Living Area

Price
€395,000
Net yield
5.2%
Inquire
3-bedroom holiday home in Leiden — photo 1 of 5
Graal Makelaardij
1 / 5
3-bedroom holiday home in Leiden — photo 2 of 5
2 / 5
3-bedroom holiday home in Leiden — photo 3 of 5
3 / 5
3-bedroom holiday home in Leiden — photo 4 of 5
4 / 5
3-bedroom holiday home in Leiden — photo 5 of 5
5 / 5

Garenmarkt 46-A, Leiden

Leiden · Ref BF-22963Source · Graal Makelaardij · listed 18 Jul 2026
Asking price
€395,000
Net yield
5.2%
Gross on asking
15.9%
Est. revenue / yr
€62,958
Bedrooms
3
Built area
100 m²
Brixfox Score 81 · B+Koop (eigen grond)Financial 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.
5.2%
€22,737 net operating income /yr
Gross yield · all-in basis
14.4%
−9.2 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 Leiden — 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
€300
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
57%
Full-year estimate, market-calibrated
Projected annual revenue
€62,958
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
€34,600
Overdrachtsbelasting (transfer tax)€31,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€438,600
+11.0% 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
€62,958
Rental management
−€18,887
Booking channel fees
−€2,518
Cleaning & consumables
−€3,148
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€369
Maintenance reserve
−€3,160
Insurance
−€300
Box 3 wealth tax
−€8,589
Net operating income
€22,737/yr
Net yield on all-in investment
5.2%

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% · Leiden 5-yr avg — historical, not a forecast8%
Indicative total return
5.2%/yr
5.2% 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

Leiden

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B
Rental YieldStrong
5.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
57% average occupancy
Nightly RateGood
€300 per night
Visual AppealPending
Analysis pending
Size & SpacePending
100 m² interior — plot not stated
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.2% (fully managed, on all-in cost) — outperforms most villas in this market
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 57% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9.5 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

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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

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: 1750
Energy: a
Situation: Town centre

Listing text from the makelaar, in Dutch

Kluswoning met veel potentie op een top locatie in Leiden. Midden in het historische centrum van Leiden ligt deze ruime bovenwoning met drie volwaardige slaapkamers. Het is een woning met enorm veel potentie dankzij de ruime indeling, karakteristieke details en voornamelijk de zeer goede locatie. Een bijzondere kans om deze woning volledig naar eigen wens te verbouwen, verduurzamen en moderniseren. Het pand is een rijksmonument en heeft een bouwjaar van 1750. In 2026 is het officieel gesplitst in twee appartementen: een beneden- en een bovenwoning. De woning ligt aan de Garenmarkt, midden in het historische centrum van Leiden. Op loopafstand zijn verschillende gezellige cafés, restaurants, winkels en musea te vinden. Ook het openbaar vervoer, Leiden Centraal Station en diverse uitvalswegen zijn goed bereikbaar. INDELING Via de entree kom je binnen in de gezamenlijke hal. Na binnenkomst bereik je via de trap de overloop op de eerste verdieping, vanwaar je toegang hebt tot de woonkamer, keuken, badkamer, toilet en een slaapkamer. Op de tweede verdieping bevinden zich nog twee volwaardige slaapkamers en een aparte wasruimte. Verder is er een vliering met bergruimte. BIJZONDERHEDEN - Kluswoning met veel potentie - Top locatie in het centrum van Leiden - Gelegen in een Rijksmonument - Gelegen binnen beschermd stadsgezicht - Niet-zelfbewoningsclausule van toepassing - Ouderdomsclausule van toepassing - Geen recht op een parkeervergunning. Abonnement parkeergarage Garenmarkt ca. € 198,- per maand. - Projectnotaris: Teekenskarstens in Leiden - Maandelijkse bijdrage VvE wordt nog berekend op basis van het onderhoudsplan. Deze volgt.

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 · Graal 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.