De Traan Kokerij 34, Stavoren

De Traan Kokerij 34, Stavoren

Stavoren

Waterfront · Quiet road · Residential area

€1.0M

Asking Price

4

Bedrooms

161 m²

Living Area

Recreatie

Recreatiebestemming

Price
€1,049,000
Net yield
1.0%
ReportInquire
4-bedroom holiday home in Stavoren — photo 1 of 5
Boonstra Makelaardij Bolsward e.o.
1 / 5
4-bedroom holiday home in Stavoren — photo 2 of 5
2 / 5
4-bedroom holiday home in Stavoren — photo 3 of 5
3 / 5
4-bedroom holiday home in Stavoren — photo 4 of 5
4 / 5
4-bedroom holiday home in Stavoren — photo 5 of 5
5 / 5

De Traan Kokerij 34, Stavoren

Stavoren · Frisian Lakes · Ref BF-24405Source · Boonstra Makelaardij Bolsward e.o. · listed 7 Aug 2026
Asking price
€1,049,000
Listed 98 days ago
Net yield
1.0%
Gross on asking
8.8%
Est. revenue / yr
€92,046
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
4
Built area
161 m²
Land
420 m²
Brixfox Score 67 · BKoop (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.
1.0%
€12,004 net operating income /yr
Gross yield · all-in basis
8.0%
−7.0 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 Stavoren — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

42%booked
4.9rating
54reviews
$468asking / night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Recently it was booked 42% of nights, and it asks $468/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below stay on the area's market median until this listing's own record is long enough to carry them — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

Revenue assumptions

Measured on this home's own Airbnb listing (a photo-verified match): its booked nights and revenue over the last 12 months, read by two independent sources, AirDNA and AirROI, which agree. Airbnb and Vrbo only: letting through a park operator or Booking.com is not included. A new owner may let it more or less actively.
Expected ADR
€504
This home's own average booked rate over the last 12 months
Expected occupancy
50%
Booked nights on this home's own Airbnb over the last 12 months (AirDNA and AirROI)
Projected annual revenue
€92,046
ADR × the 183 nights booked on this home's own Airbnb last year
Actuals basis: this home's own Airbnb listing (photo-verified match), measured over the last 12 months by two independent sources, AirDNA and AirROI, which agree within 25%: about 183 booked nights at EUR 504 a night (read 2026-11-05). Airbnb and Vrbo only: letting through a park operator or Booking.com is not in it. A new owner may let it more or less actively; the comparable homes nearby remain the fallback.
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· 8.3% of price, auto-calculated
€86,920
Overdrachtsbelasting (transfer tax)€83,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€1,150,920
+9.7% 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
€92,046
Rental management
−€27,614
Booking channel fees
−€3,682
Cleaning & consumables
−€4,602
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€981
Maintenance reserve
−€8,392
Insurance
−€500
Btw on the letting (21%)
−€8,363
Box 3 wealth tax
−€22,658
Net operating income
€12,004/yr
Net yield on all-in investment
1.0%

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.

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% · Brixfox model assumption8%
Yield + value growth
1.0%/yr
1.0% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; 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

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Surroundings confirmed

Stavoren · Frisian Lakes

Loading Map...

Explore the full market map

Independently Verified

Cross-checked across 1 platform

Location corroborated

An independent listing places this property in the same immediate area as the agency's pin. This confirms the surroundings, not the exact address.

Also listed on

Airbnb

Each link was confirmed against this property — by photo comparison, or by matching its verified name and position — never by proximity alone. The pages themselves are Pro evidence.

Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

67B
Rental YieldWeak
1.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
50% average occupancy
Nightly RateStrong
€504 per night
Visual AppealStrong
9/10 visual appeal
Size & SpaceGood
420 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €504 — positioned in the top tier
Stunning visuals (9/10) — commands premium nightly rates
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
Net yield of 1.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 50% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback95.9 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.

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: 2024
Energy: a
Condition: excellent
View: water
Situation: Waterfront · Quiet road · Residential area

Listing text from the makelaar, in Dutch

Exclusieve watervilla in Stavoren – luxe, ruimte en aan het open vaarwater, met dubbele bestemming met zowel wonen als recreatief gebruik! Stap binnen in een wereld van luxe, rust en ruimte. Welkom in deze exclusieve familievilla, gelegen in het fraaie nieuwbouwplan Woonwaterrijk in Stavoren. Hier komen stijl, comfort en een unieke ligging aan het water op bijzondere wijze samen. Deze instapklare villa is direct gelegen aan vaarwater en beschikt over een eigen aanlegsteiger. Daarmee vormt deze woning de ideale uitvalsbasis voor watersportliefhebbers én voor iedereen die op zoek is naar rust, ruimte en ontspanning. Bij binnenkomst word je direct verrast door de royale en lichte entree. Via de stijlvolle stalen binnendeuren bereik je de sfeervolle woonkamer, die naadloos overgaat in de ruime eetkamer met hoogwaardige woonkeuken. De luxe keuken is voorzien van alle denkbare inbouwapparatuur en biedt volop ruimte om samen uitgebreid te koken en te genieten. De comfortabele zithoek met sfeervolle gashaard vormt het hart van de woning. Dankzij de vloerverwarming in de gehele woning geniet je hier het hele jaar door van optimaal wooncomfort. Waar je je ook bevindt, overal word je getrakteerd op een prachtig uitzicht over het water. De grote raampartijen zorgen voor een overvloed aan daglicht en versterken het gevoel van ruimte en vrijheid. Ook het royale terras aan het water draagt bij aan het ultieme buitengevoel. Met maar liefst vier ruime slaapkamers, ieder voorzien van een eigen badkamer, biedt deze villa uitzonderlijk veel comfort en privacy. Eén slaapkamer bevindt zich op de begane grond, waardoor de woning uitstekend geschikt is voor gelijkvloers wonen, mantelzorg, toekomstbestendig wonen of het realiseren van een Bed & Breakfast. De drie slaapkamers op de verdieping beschikken eveneens over een eigen badkamer met douche, toilet en wastafelmeubel. De woning is tot in de puntjes afgewerkt en stijlvol ingericht. Veel licht, hoogwaardige materialen en een luxe uitstraling zorgen voor een sfeer die doet denken aan een boetiek hotel. Op de begane grond bevindt zich een aparte technische ruimte met cv-installatie, de witgoedopstelling, de warmte pomp en extra bergruimte. Via een vlizotrap is bovendien de praktische bergzolder bereikbaar. Ook buiten is aan alles gedacht. De villa beschikt over twee ruime parkeerplaatsen op eigen terrein, een fraai terras aan het water en een eigen aanlegsteiger. Hier ervaar je iedere dag opnieuw het ultieme vakantiegevoel. Kortom: een unieke woning waar luxe, comfort, recreatie en wonen perfect samenkomen. Bijzonderheden: - Energielabel A - Ca. 45m² eigen water en een grote aanlegkade! - Hydrofoor boiler, zodat iedereen tegelijk kan douchen - Airconditioning in alle kamers - Direct gelegen aan vaarwater - Eigen aanlegsteiger - Vier slaapkamers, ieder met eigen badkamer - Slaapkamer en badkamer op de begane grond - Vloerverwarming geheel begane grond en in alle badkamers - 8 zonnepanelen - Twee parkeerplaatsen op eigen terrein - Instap klaar en hoogwaardig afgewerkt - Gelegen in nieuwbouwplan Woonwaterrijk in Stavoren - Dubbele woonbestemming (permanent en recreatief)

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

2 free AI questions a day · a free account gets 5 — 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

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 · Boonstra Makelaardij Bolsward e.o.

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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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.