Bargereed 100, Tzummarum

Bargereed 100, Tzummarum

Tzummarum

Open view · On a holiday park · Quiet road

€250,000

Asking Price

2

Bedrooms

66 m²

Living Area

Recreatie

Recreatiebestemming

Price
€250,000
Net yield
0.0%
ReportInquire
2-bedroom holiday home in Tzummarum — photo 1 of 5
G2 Makelaars, de makelaars van Noardwest Fryslân
1 / 5
2-bedroom holiday home in Tzummarum — photo 2 of 5
2 / 5
2-bedroom holiday home in Tzummarum — photo 3 of 5
3 / 5
2-bedroom holiday home in Tzummarum — photo 4 of 5
4 / 5
2-bedroom holiday home in Tzummarum — photo 5 of 5
5 / 5

Bargereed 100, Tzummarum

Tzummarum · Frisian Lakes · Ref BF-22436Source · G2 Makelaars, de makelaars van Noardwest Fryslân · listed 11 Jul 2026
Asking price
€250,000
Listed 111 days ago
Net yield
0.0%
Gross on asking
3.8%
Est. revenue / yr
€9,466
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
2
Built area
66 m²
Land
400 m²
Brixfox Score 51 · CKoop (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%
€-5,646 net operating income /yr
Gross yield · all-in basis
3.3%
−3.3 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 Tzummarum — 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
€89
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
29%
Full-year estimate, market-calibrated
Projected annual revenue
€9,466
ADR × occupancy × 365
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· 9.2% of price, auto-calculated
€23,000
Overdrachtsbelasting (transfer tax)€20,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€288,000
+15.2% 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
€9,466
Rental management
−€2,840
Booking channel fees
−€379
Cleaning & consumables
−€473
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€234
Maintenance reserve
−€2,000
Insurance
−€500
Box 3 wealth tax
−€5,436
Net operating income
−€5,646/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 €5,646/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.

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% · Tzummarum 5-yr avg — historical, not a forecast8%
Yield + value growth
0.0%/yr
0.0% 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

Tzummarum · 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

51C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
29% average occupancy
Nightly RateWeak
€89 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
400 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 29% — factor in seasonal gaps

Consider carefully.

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.

Park: recreatiepark De Friese Wadden

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: 2005
Energy: a
Condition: excellent
View: polder
Situation: Open view · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Instapklare vrijstaande recreatiewoning aan de Bargereed 100 met vrij uitzicht over de landerijen! Op een van de mooiste plekjes van recreatiepark De Friese Wadden staat deze uitstekend onderhouden vrijstaande recreatiewoning. Door de ligging aan de rand van het park geniet je hier van rust, privacy én een weids uitzicht over de Friese landerijen. De woning is met zorg onderhouden, modern afgewerkt en volledig instapklaar. Bovendien blijft het complete meubilair achter, waardoor je direct kunt genieten van je eigen plek in Friesland. Let op: de woning is gelegen op recreatiepark De Friese Wadden. Permanente bewoning is niet toegestaan. Binnen word je verrast door de lichte en sfeervolle woonkamer, waar de grote raampartijen zorgen voor een fijne hoeveelheid daglicht en een mooi uitzicht op de tuin. De moderne open keuken vormt het hart van de woning en is voorzien van een kookeiland, diverse inbouwapparatuur en volop werk- en bergruimte. Vanuit de keuken loop je zo de zonnige tuin in. Op de begane grond bevindt zich tevens de stijlvolle badkamer, die circa drie jaar geleden volledig is vernieuwd. Op de eerste verdieping zijn twee ruime slaapkamers gerealiseerd. Dankzij de hoge kap en de nette afwerking voelen deze kamers heerlijk ruim en comfortabel aan. Ook buiten is het volop genieten. De fraai aangelegde tuin beschikt over meerdere terrassen, zodat je op ieder moment van de dag een fijne plek in de zon of schaduw kunt vinden. De ligging aan de buitenrand van het park zorgt voor veel privacy en een prachtig vrij uitzicht over de omliggende landerijen. Daarnaast beschikt de woning over een praktische inpandige berging, waar tevens de cv-installatie is opgesteld. Deze ruimte biedt volop mogelijkheden voor het opbergen van huishoudelijke spullen, tuinmeubilair of recreatiebenodigdheden. Ook is er in de tuin nog een vrijstaande houten berging, die ook volledig is geïsoleerd en elektra bevat, handig voor elektrische fietsen. Aan de voorzijde beschikt de woning over een brede oprit met parkeergelegenheid op eigen terrein, waar plaats is voor twee auto's. Ook op het gebied van comfort zit je hier goed. De woning is volledig geïsoleerd, voorzien van HR-beglazing en beschikt over een energielabel B, waardoor je het hele jaar door comfortabel kunt verblijven. Niet alleen de woning zelf heeft veel te bieden, ook recreatiepark De Friese Wadden maakt deze locatie aantrekkelijk. Het rustige en groene park is 365 dagen per jaar recreatief te gebruiken (permanente bewoning is niet toegestaan) en beschikt over diverse voorzieningen voor jong en oud. Er is ruimte voor een verfrissende duik in het openluchtzwembad met apart peuterbad, ook is er een tennisbaan en zijn er voldoende speelvoorzieningen. Daarnaast is er op of nabij het park een horecagelegenheid/snackbar (seizoensgebonden) aanwezig. Voor wie de woning niet het hele jaar zelf gebruikt, behoort verhuur – conform de geldende parkregels – eveneens tot de mogelijkheden. Bijzonderheden • Gelegen op recreatiepark De Friese Wadden; • Permanente bewoning niet toegestaan; • Volledig geïsoleerd en HR-beglazing; • Energielabel B; • Fraai aangelegde tuin met meerdere terrassen; • Volledig gemeubileerd; het aanwezige meubilair blijft achter; • Verhuur mogelijk conform de geldende parkregels. Geïnteresseerd geraakt? Vraag een bezichtiging aan via Funda!

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 · G2 Makelaars, de makelaars van Noardwest Fryslân

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.