De Traan Kokerij 4, Stavoren

De Traan Kokerij 4, Stavoren

Stavoren

On navigable water · Sheltered position

€500,000

Asking Price

3

Bedrooms

106 m²

Living Area

Recreatie

Recreatiebestemming

Price
€500,000
Net yield
1.4%
Inquire
3-bedroom holiday home in Stavoren — photo 1 of 5
Makelaardij P.J. de Jong
1 / 5
3-bedroom holiday home in Stavoren — photo 2 of 5
2 / 5
3-bedroom holiday home in Stavoren — photo 3 of 5
3 / 5
3-bedroom holiday home in Stavoren — photo 4 of 5
4 / 5
3-bedroom holiday home in Stavoren — photo 5 of 5
5 / 5

De Traan Kokerij 4, Stavoren

Stavoren · Frisian Lakes · Ref BF-693Source · Makelaardij P.J. de Jong · listed 21 Jun 2026
Asking price
€500,000
Net yield
1.4%
Gross on asking
8.8%
Est. revenue / yr
€43,861
Bedrooms
3
Built area
106 m²
Land
257 m²
Brixfox Score 62 · C+Koop (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.
1.4%
€7,666 net operating income /yr
Gross yield · all-in basis
7.9%
−6.5 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.

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
€258
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€43,861
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the position on navigable water 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· 8.6% of price, auto-calculated
€43,000
Overdrachtsbelasting (transfer tax)€40,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€558,000
+11.6% 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
€43,861
Rental management
−€13,158
Booking channel fees
−€1,754
Cleaning & consumables
−€2,193
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€468
Maintenance reserve
−€4,000
Insurance
−€500
Box 3 wealth tax
−€10,872
Net operating income
€7,666/yr
Net yield on all-in investment
1.4%

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% · Stavoren 5-yr avg — historical, not a forecast8%
Indicative total return
1.4%/yr
1.4% 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

Stavoren · Frisian Lakes

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

62C
Rental YieldWeak
1.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
47% average occupancy
Nightly RateGood
€258 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
257 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 1.4% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 47% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback24 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

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.

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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 2018
Energy: a
Situation: On navigable water · Sheltered position

Listing text from the makelaar, in Dutch

Woning aan het water in Woonwaterrijk Stavoren. Goed onderhouden en comfortabel ingerichte woning, gelegen aan doorgaand vaarwater in nieuwbouwplan “Woonwaterrijk” in Stavoren. De woning heeft een dubbele woonbestemming, waardoor zowel permanente bewoning als recreatief gebruik mogelijk is. De woning wordt momenteel met een hoge bezettingsgraad recreatief verhuurd tot en met september 2026 via een internationale organisatie met hoge inkomsten. Het lopende contract kan worden overgenomen en/of beëindigd. De ligging aan het water geeft de woning een prettige sfeer. Vanuit de tuin is er direct toegang tot het water, waardoor zwemmen, vissen en varen eenvoudig mogelijk is. De eigen steiger met zwemtrap vormt een mooie aanvulling op het buitenleven. Indeling Begane grond: entree met toilet, een lichte woonkamer met uitzicht op het water en een schuifpui naar de tuin. De moderne grote open U-keuken met uitzicht naar buiten is volledig ingericht en beschikt onder andere over een inductiekookplaat, wandafzuigkap en combimagnetron. Vanuit de entree is de berging bereikbaar, voorzien van aansluitingen voor wasmachine en droger, de cv-installatie en ruimte voor fietsen. De begane grond is voorzien van vloerverwarming, ook in de badkamer is vloerverwarming aanwezig. Eerste verdieping: drie slaapkamers met veel daglicht, een apart toilet en een badkamer met douche en wastafelmeubel. Via een vlizotrap is de zolder bereikbaar, geschikt als extra bergruimte. Buitenruimte De tuin ligt aan het water en is voorzien van een gazon en een terras een fijne plek om buiten te zitten. De steiger met zwemtrap en de aanwezigheid van een achterom maken het geheel praktisch en compleet. Duurzaamheid en comfort De woning beschikt over energielabel A en is goed geïsoleerd (dak-, muur- en vloerisolatie) en voorzien van HR++ glas. Daarnaast zijn er 10 zonnepanelen aanwezig en is de woning uitgerust met een cv-ketel uit 2019. Het aanwezige domoticasysteem draagt bij aan extra gebruiksgemak. Bijzonderheden: * Gelegen aan doorgaand vaarwater * Eigen ligplaats 11 x 4 meter * Eigen steiger met zwemtrap * Drie slaapkamers * Vloerverwarming begane grond * 10 zonnepanelen, Cv-ketel (2019) * Energielabel A * Goede isolatie (dak, muur, vloer en HR++ glas) * Domoticasysteem * Dubbele woonbestemming (permanent en recreatief) Een goed onderhouden woning op een mooie, waterrijke locatie. Wij nodigen u graag uit voor een bezichtiging. Stavoren, stad aan het IJsselmeer' Stavoren (of Starum zoals we in Friesland zeggen) is door de insluiting aan drie kanten dé stad aan het IJsselmeer. Én de oudste stad van Friesland, Stavoren ontstond in circa 300 voor Christus bij een waterloop en kreeg in de elfde eeuw stadsrechten. Als je de haven van Stavoren binnenvaart word je meteen verwelkomd door het Vrouwtje van Stavoren. En het watersport stadje heeft nog meer te bieden. Wandel langs de vissershaven, geniet van het uitzicht op de dijk, eet een visje bij de fontein, neem een duik in het IJsselmeer en laat de zon je verwarmen op het strand of één van de terrassen. De veerdienst vanuit Enkhuizen brengt je in het zomerseizoen met een mooie vaartocht naar de haven van Stavoren. Kom je de stad ontdekken? Dit object wordt u via Makelaardij P.J. de Jong aangeboden op de websites en op P.J. de Jong staat niet in voor, en/of is betrokken bij informatie die afkomstig is van andere websites.

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 · Makelaardij P.J. de Jong

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.