Schurerslaan 4-25, Wateren
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
What it earns, what it costs to own, and the net yield
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.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.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.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
Where it sits, and who confirms it
Location
Approximate areaWateren · Frisian Lakes
Loading Map...
Score, and what could go wrong
Brixfox Score
Below market for this price point.
Risk & what-if
The park, the zoning and the tax the numbers rest on
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.
Letting capped at 30 nights/yr
Verhuur beperkt tot 30 nachten per jaar (about 4.3 weeks). The park limits how much this home may be let, so the revenue on this page is calculated on 30 nights rather than on demand — no occupancy rate can sell more nights than the rules allow. Read the park contract for how the cap is counted and whether it is transferable to you as the new owner.
Does not cover its running costs
On the 30 nights this property is permitted to be let and the charges above, the annual 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.
Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Verhuur beperkt tot 30 nachten per jaar: the park caps how much this property may be let, so the revenue estimate is capped to that limit rather than to demand.
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. Revenue is calculated on the 30 nights a year this property is permitted to be let, not on demand. 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
Listing text from the makelaar, in Dutch
Instap klaar chalet op rustige locatie nabij het Drents-Friese Wold Op een mooie, beschutte locatie aan de rand van het Drents-Friese Wold staat dit goed onderhouden en instapklare chalet (bouwjaar 2007). De ligging op het zuidwesten, de privacy en de directe nabijheid van het bos maken dit een ideale plek voor rustzoekers en natuurliefhebbers. Het chalet is volledig instapklaar en wordt aangeboden inclusief complete inboedel en inventaris, zowel binnen als buiten. Vrijwel alles wat op de foto’s zichtbaar is, blijft achter. Van de complete inrichting en het tuinmeubilair tot servies, bestek, keukengerei, bedlinnen en handdoeken. Dankzij de cv-installatie, vaste gasaansluiting en eigen internetaansluiting is het comfortabel en geschikt voor recreatief gebruik gedurende het gehele seizoen. Indeling: De woonkamer is licht en prettig ingericht en staat in directe verbinding met de tuin via openslaande deuren. De keuken is functioneel en voorzien van onder andere een inbouw koelkast en gasfornuis. De slaapkamer beschikt over een tweepersoonsbed en een ruime kast met schuifdeuren. Daarnaast is er een praktische tweede ruimte die is ingericht als berging en provisieruimte voorzien van een wasmachine, extra koelkast en vriezer. De badkamer is voorzien van een douchecabine en wastafel; het toilet bevindt zich in dezelfde ruimte. Buitenruimte: Rondom het chalet ligt een fraai aangelegde tuin met meerdere terrassen en een overdekte veranda. Hierdoor is er op elk moment van de dag een fijne plek in de zon of schaduw te vinden. Tevens beschikt het object over een ruime schuur en eigen parkeergelegenheid. Bijzonderheden: -Instap klaar en goed onderhouden -Inclusief volledige inboedel en inventaris, direct gebruiksklaar -Eigen parkeergelegenheid en schuur van 6,5 m2 -Maximaal 30 dagen per seizoen verhuurbaar -Jaarplaats 2026 (E 2.414,-) reeds betaald en inbegrepen -Gelegen op korte afstand (ca. 50 meter) van bos en natuurgebied -Permanente bewoning is volgens parkregels niet toegestaan -Perceeloppervlakte: 240 m2 - Woonoppervlakte: 42m2 -Huisdieren toegestaan Het park hanteert een maximale leeftijd van 30 jaar voor chalets. Voor dit chalet betekent dit dat het nog meerdere jaren recreatief gebruikt kan worden binnen de huidige parkregels. Een comfortabele en verzorgde plek voor wie wil genieten van rust, natuur en privacy, direct beschikbaar voor gebruik.
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
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.
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.