Stationsweg 22, Stavoren

Stationsweg 22, Stavoren

Stavoren

Waterfront · On navigable water · Sheltered position · Quiet road

€295,000

Asking Price

3

Bedrooms

56 m²

Living Area

Recreatie

Recreatiebestemming

Price
€295,000
Net yield
3.7%
ReportInquire
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

Stationsweg 22, Stavoren

Stavoren · Frisian Lakes · Ref BF-105151Source · Makelaardij P.J. de Jong · listed 13 Oct 2026
Asking price
€295,000
Listed 18 days ago
Net yield
3.7%
Gross on asking
14.1%
Est. revenue / yr
€41,518
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
3
Built area
56 m²
Land
531 m²
Brixfox Score 76 · B+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.
3.7%
€12,526 net operating income /yr
Gross yield · all-in basis
12.3%
−8.6 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
€245
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€41,518
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· 9.0% of price, auto-calculated
€26,600
Overdrachtsbelasting (transfer tax)€23,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€336,600
+14.1% 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
€41,518
Rental management
−€12,455
Booking channel fees
−€1,661
Cleaning & consumables
−€2,076
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€276
Maintenance reserve
−€2,360
Insurance
−€500
Box 3 wealth tax
−€6,414
Net operating income
€12,526/yr
Net yield on all-in investment
3.7%

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% · Stavoren 5-yr avg — historical, not a forecast8%
Yield + value growth
3.7%/yr
3.7% net yield + 0% value growth
Value growth figures 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.
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

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

76B
Rental YieldGood
3.7% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
47% average occupancy
Nightly RateGood
€245 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
531 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 531 m² land — room for expansion or amenities
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
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 47% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback11.8 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.

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: 1980
Energy: a
Condition: good
View: garden
Situation: Waterfront · On navigable water · Sheltered position · Quiet road

Listing text from the makelaar, in Dutch

Aan de Stationsweg 22 in Stavoren staat deze karaktervolle recreatiewoning op een royaal perceel van maar liefst 531 m² eigen grond. De woning ligt niet op een recreatiepark en grenst aan vaarwater met een eigen aanlegsteiger van circa 7 meter. De woning is gebouwd in 1980 en beschikt over circa 56 m² gebruiksoppervlakte. Met twee slaapkamers op de begane grond en een slaapvide boven de woonkamer biedt de woning verrassend veel mogelijkheden. In 1995 is de woning uitgebreid met een glazen serre. Een fijne recreatiewoning voor wie houdt van rust, ruimte, water en een groene omgeving. Begane grond Via de voordeur komt u binnen in de hal. Vanuit hier zijn de badkamer, beide slaapkamers en de woonkamer bereikbaar. De badkamer is praktisch ingericht met een douche, toilet en wastafel met spiegel. De twee slaapkamers op de begane grond hebben een oppervlakte van circa 8 m² en 5,5 m². Boven de badkamer is nog een aanvullende ruimte aanwezig die bereikbaar is via een losse trap. Deze ruimte kan worden gebruikt als extra slaapgelegenheid voor één persoon. De woonkamer biedt plaats aan zowel een zithoek als een eethoek. Vanuit de woonkamer is via een trap de slaapvide bereikbaar. Deze ruimte beschikt niet over stahoogte maar biedt wel extra slaapgelegenheid voor twee personen. De keuken bevindt zich in een aparte hoek van de woonkamer en is uitgevoerd in een wandopstelling. De keuken beschikt onder andere over een vrijstaande kookunit en afzuigkap. Ook bevindt zich hier de aansluiting voor de witgoed-opstelling. Serre Een bijzonder onderdeel van de woning is de glazen serre. Deze kan door middel van een schuifpui van de woonkamer worden afgescheiden. Dankzij de grote hoeveelheid glas heeft u hier volop zicht op de tuin en het groen rondom de woning. De aanwezige houtkachel zorgt daarbij voor extra sfeer en maakt dit een aangename plek om ook op koelere dagen te verblijven. Tuin en water Direct achter de woning bevindt zich een terras. Vanuit hier loopt een betegeld pad door de tuin richting het tuinhuisje. Het ruime gazon biedt volop mogelijkheden voor recreatie en ontspanning. Vanaf de serre is de tuin tot aan de steiger 30 meter diep. Achter in de tuin grenst het perceel direct aan vaarwater. Hier bevindt zich een eigen aanlegsteiger met een totale lengte van circa 7 meter. Het gedeelte waar een boot kan worden aangelegd is circa 4,40 meter lang. Vanaf de serre is de tuin tot aan de steiger circa 30 meter diep. Bijzonderheden - Recreatiewoning op 531 m² eigen grond; - Ligging direct aan vaarwater; - Eigen aanlegsteiger van circa 7 meter; - Glazen serre; - Houtkachel; Stavoren De woning ligt op loopafstand van het treinstation. Ook het historische centrum van Stavoren, de haven, supermarkt en sportvoorzieningen bevinden zich op korte afstand. Stavoren (in het Fries Starum) ligt aan drie zijden aan het IJsselmeer en staat bekend als de oudste stad van Friesland. De combinatie van water, historie en recreatie maakt het tot een geliefde bestemming voor watersporters en vakantiegangers. In en rond het centrum vindt u onder andere de vissershaven, de dijk, terrassen, het strand en natuurlijk het bekende Vrouwtje van Stavoren. Vanuit de haven is in het zomerseizoen bovendien een veerdienst naar Enkhuizen. Een bijzondere recreatiewoning op een ruim perceel met veel groen, vaarwater en een eigen aanlegsteiger. Nieuwsgierig geworden naar Stationsweg 22? Makelaardij P.J. de Jong laat de woning graag aan u zien tijdens een bezichtiging.

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.

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
Included with Pro once its free trial ends

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.