Waterstaete 49, Ossenzijl

Waterstaete 49, Ossenzijl

Ossenzijl

Waterfront · On navigable water

€322,500

Asking Price

2

Bedrooms

86 m²

Living Area

Recreatie

Recreatiebestemming

Price
€322,500
Net yield
0.0%
Inquire
2-bedroom holiday home in Ossenzijl — photo 1 of 5
Vakantiemakelaar
1 / 5
2-bedroom holiday home in Ossenzijl — photo 2 of 5
2 / 5
2-bedroom holiday home in Ossenzijl — photo 3 of 5
3 / 5
2-bedroom holiday home in Ossenzijl — photo 4 of 5
4 / 5
2-bedroom holiday home in Ossenzijl — photo 5 of 5
5 / 5

Waterstaete 49, Ossenzijl

Ossenzijl · Overijssel · Ref BF-36984Source · Vakantiemakelaar · listed 1 Sept 2026
Asking price
€322,500
Net yield
0.0%
Gross on asking
2.8%
Est. revenue / yr
€8,923
Bedrooms
2
Built area
86 m²
Land
357 m²
Brixfox Score 44 · 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.
0.0%
€-8,201 net operating income /yr
Gross yield · all-in basis
2.4%
−2.4 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 Ossenzijl — 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
€115
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
21%
Full-year estimate, market-calibrated
Projected annual revenue
€8,923
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· 8.9% of price, auto-calculated
€28,800
Overdrachtsbelasting (transfer tax)€25,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€366,300
+13.6% 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
€8,923
Rental management
−€2,677
Booking channel fees
−€357
Cleaning & consumables
−€446
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€302
Maintenance reserve
−€2,580
Insurance
−€500
Box 3 wealth tax
−€7,012
Net operating income
€-8,201/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 €8,201/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% · Ossenzijl 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

Ossenzijl · Overijssel

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

44D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
21% average occupancy
Nightly RateWeak
€115 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
357 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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 21% — factor in seasonal gaps

Below market for this price point.

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

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.

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: 2019
Energy: a
Situation: Waterfront · On navigable water

Listing text from the makelaar, in Dutch

* Vrijstaande, luxe 4-persoons villa aan het water met elektrische sloep * Unieke locatie met eigen aanlegsteiger, overkapt terras en twee badkamers * Luxueus recreëren aan het water aan de Weerribben in Overijssel * INCLUSIEF NIEUWE ELEKTRISCHE SLOEP, WASMACHINE EN DROGER!  Welkom in deze vrijstaande 4-persoons woning op Waterstaete Ossenzijl. Je vaart hier zo het water op met een nieuwe elektrische sloep voor de deur. Ook geniet je hier van een heerlijke tuin rondom de woning en een terras met luxe loungeset. Wil je hier een frisse duik nemen, dan kun je er ook weer gemakkelijk uit komen met de vaste zwemtrap. Luxe details aan deze woning zijn de grote raampartijen, de openslaande deuren naar het vlonder terras met een heerlijke tuinset én een eigen aanlegsteiger voor de boot. Met twee eigen parkeerplaatsen heb je altijd plek voor de deur. Oftewel: dé ideale recreatiewoning voor een weekend of langer weg met je gezin of een groep vrienden. Waterstaete Ossenzijl  Waterstaete Ossenzijl is een hoogwaardig vakantiepark, prachtig gelegen in het natuurschoon van de Weerribben in Overijssel. Een oase van rust. Door de unieke plek wordt een grote en gevarieerde doelgroep bereikt. Elke woning is bereikbaar per boot en voor de gasten is een speciale aanlegwal gerealiseerd, zodat de rust op het park gewaarborgd blijft. Naast watersport biedt het park o.a. fietsverhuur, een koffiecorner, een trailerhelling, vismogelijkheden en broodjesservice. Het park heeft onlangs extra parkeerplaatsen met laadpalen op het park aangelegd. Stap de woning binnen Zodra je de woning binnenstapt, merk je direct dat het eigentijds is ingericht.  Via de entree bereik je de woonkamer met uitzicht op het water. De open keuken is o.a. uitgerust met een gasstel, koelkast met vriesvak, combimagnetron en vaatwasser. Het toilet is separaat. Er is een nieuwe wasmachine en nieuwe droger tot je beschikking. Op de eerste verdieping zijn twee ruime slaapkamers, welke voorzien zijn van een twee eenpersoons boxsprings, kastruimte én elk een eigen badkamer met toilet ensuite. De eigenaar heeft recent het buitenschilderwerk nieuw laten doen en het ziet er weer zeer strak uit! Verder is de woning nog uitgerust met 10 zonnepanelen van elk 410Wp. Word jij de trotse eigenaar van deze prachtige villa? Hier genieten jij én de gasten vanuit elke ruimte van een schitterend uitzicht. Rendement en eigen gebruik  Bij Waterstaete Ossenzijl is verhuur van de accommodatie verplicht, waarbij je als eigenaar er maar liefst 165 dagen zelf gebruik van kunt maken. Download nu de brochure en bekijk de huuropbrengsten en jaarlijkse kosten van deze woning.

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 · Vakantiemakelaar

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.