Waterstaete 2-52, Ossenzijl

Waterstaete 2-52, Ossenzijl

Ossenzijl

Waterfront · On navigable water · Open view · Rural setting

€359,500

Asking Price

3

Bedrooms

100 m²

Living Area

Price
€359,500
Net yield
0.0%
Inquire
3-bedroom holiday home in Ossenzijl — photo 1 of 5
Vakantiemakelaar
1 / 5
3-bedroom holiday home in Ossenzijl — photo 2 of 5
2 / 5
3-bedroom holiday home in Ossenzijl — photo 3 of 5
3 / 5
3-bedroom holiday home in Ossenzijl — photo 4 of 5
4 / 5
3-bedroom holiday home in Ossenzijl — photo 5 of 5
5 / 5

Waterstaete 2-52, Ossenzijl

Ossenzijl · Overijssel · Ref BF-4084Source · Vakantiemakelaar · listed 21 Jun 2026
Asking price
€359,500
Net yield
0.0%
Gross on asking
2.6%
Est. revenue / yr
€9,174
Bedrooms
3
Built area
100 m²
Land
362 m²
Brixfox Score 36 · DKoop (eigen grond)Park pool onlyFinancial 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%
€-9,183 net operating income /yr
Gross yield · all-in basis
2.3%
−2.3 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
€124
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
20%
Full-year estimate, market-calibrated
Projected annual revenue
€9,174
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· 8.8% of price, auto-calculated
€31,760
Overdrachtsbelasting (transfer tax)€28,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€406,260
+13.0% 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
€9,174
Rental management
−€2,752
Booking channel fees
−€367
Cleaning & consumables
−€459
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€336
Maintenance reserve
−€2,876
Insurance
−€500
Box 3 wealth tax
−€7,817
Net operating income
€-9,183/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 €9,183/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

36D
Rental YieldWeak
0.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
20% average occupancy
Nightly RateAverage
€124 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
362 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
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
Park rental pool only

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

Letting runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

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.

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.

Park: LandalOperator: LandalLetting: Central rental pool

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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 · Open view · Rural setting

Listing text from the makelaar, in Dutch

* Luxe watervilla voor 6 personen, direct gelegen aan open vaarwater * Woning is voorzien van eigen boothuis, aanlegsteiger, zwemtrap en inclusief sloep * Gelegen op een uniek en kleinschalig park * Uitstekende eigen gebruik mogelijkheden in combinatie met verhuur Type Solling op Waterstaete Ossenzijl is een luxe watervilla voor zes personen, prachtig gelegen aan open vaarwater. Deze comfortabele woning combineert rust, ruimte en een unieke ligging met directe toegang tot het water. Met een eigen steiger, boothuis én een luxe sloep voor eigen gebruik ervaar je hier het ultieme buitenleven. De villa biedt een fraai uitzicht over het water, een zonnig terras met luxe tuinmeubelen en alle comfort die je mag verwachten van een hoogwaardige recreatiewoning. Dankzij de praktische indeling, meerdere badkamers en de complete uitrusting is dit een ideale plek voor zowel eigen recreatief gebruik als ontspannen verblijven met familie of vrienden. Waterstaete Ossenzijl De woning is gelegen op het park Waterstaete in Ossenzijl. Dit ligt in het mooie Overijssel en het voelt hier aan als een oase van rust. In de omgeving vind je fraaie natuurgebieden zoals het Nationaal Park Weerribben Wieden. Natuurliefhebbers kijken hier hun ogen uit en voor het maken van een uitgebreide wandeling ben je hier aan het juiste adres. Een heerlijk stuk varen is nog nooit zo binnen handbereik geweest met een privé aanlegsteiger aan het terras. Ook zijn er diverse plekken waar je een verfrissende duik kunt nemen. Het ideale park om te ontspannen en om dingen te ondernemen. Stap de woning binnen Bij binnenkomst valt direct de lichte en ruim opgezette woonkamer op, waar grote raampartijen zorgen voor een prachtig uitzicht over het water. De open keuken is volledig uitgerust en sluit naadloos aan op het woongedeelte, waardoor koken en samenzijn moeiteloos samengaan. Via de openslaande deuren stap je zo het terras aan het water op, waar de luxe tuinmeubelen klaarstaan en de sloep al ligt aangemeerd, hier begint het genieten direct. Op de verdieping bevindt zich een royale slaapkamer met uitzicht over het water en een en-suite badkamer met regendouche, wastafel en toilet. De twee overige slaapkamers delen een tweede badkamer en er is een separaat toilet, wat zorgt voor extra comfort en privacy. Buiten beschikt de woning over een tuin met terras aan het water, een zwemtrap en een boothuis waar de sloep in ligt. Daarnaast is er parkeergelegenheid voor twee auto’s en een berging met ruimte voor fietsen en voorzien van een wasmachine en droger. Verhuur en eigen gebruik Bij Waterstaete Ossenzijl is verhuur van de accommodatie verplicht i.c.m. maximaal 165 dagen eigen gebruik. Verhuur verloopt via het park in samenwerking met Landal. Download nu de brochure en bekijk de opbrengsten en jaarlijkse kosten van deze prachtige watervilla.

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.