De Skilbank 22, Makkum

De Skilbank 22, Makkum

Makkum

Waterfront · Quiet road · On the beach

€249,000

Asking Price

2

Bedrooms

67 m²

Living Area

Recreatie

Recreatiebestemming

Price
€249,000
Net yield
5.3%
ReportInquire
2-bedroom holiday home in Makkum — photo 1 of 5
IJsselmeer Wonen
1 / 5
2-bedroom holiday home in Makkum — photo 2 of 5
2 / 5
2-bedroom holiday home in Makkum — photo 3 of 5
3 / 5
2-bedroom holiday home in Makkum — photo 4 of 5
4 / 5
2-bedroom holiday home in Makkum — photo 5 of 5
5 / 5

De Skilbank 22, Makkum

Makkum · Frisian Lakes · Ref BF-25447Source · IJsselmeer Wonen · listed 21 Aug 2026
Asking price
€249,000
Net yield
5.3%
Gross on asking
17.1%
Est. revenue / yr
€42,533
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
67 m²
Brixfox Score 81 · 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.
5.3%
€14,756 net operating income /yr
Gross yield · all-in basis
15.1%
−9.8 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 Makkum — 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
€198
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
59%
Full-year estimate, market-calibrated
Projected annual revenue
€42,533
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· 9.2% of price, auto-calculated
€22,920
Overdrachtsbelasting (transfer tax)€19,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€280,920
+12.8% 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
€42,533
Rental management
−€12,760
Booking channel fees
−€1,701
Cleaning & consumables
−€2,127
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€233
Maintenance reserve
−€1,992
Insurance
−€300
Box 3 wealth tax
−€5,414
Net operating income
€14,756/yr
Net yield on all-in investment
5.3%

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% · Makkum 5-yr avg — historical, not a forecast8%
Yield + value growth
5.3%/yr
5.3% 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

Makkum · 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

81B
Rental YieldStrong
5.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
59% average occupancy
Nightly RateAverage
€198 per night
Visual AppealGood
6/10 visual appeal
Size & SpacePending
67 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.3% (fully managed, on all-in cost) — outperforms most villas in this market
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 59% — factor in seasonal gaps
ADR of €198 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9 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.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying.

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: 1994
Energy: a
Condition: good
View: sea
Situation: Waterfront · Quiet road
Beach: On the beachListing: “Het appartementencomplex is gelegen direct aan het strand, op een van de mooiste recreatielocaties van Nederland.”

Listing text from the makelaar, in Dutch

Sfeervol recreatieappartement met balkon op het zuiden en schitterend uitzicht over de boulevard, het strand en het IJsselmeer. De woning is gelegen op de eerste verdieping van het appartementencomplex 'Zuiderzeestate'. Het appartementencomplex is gelegen direct aan het strand, op één van de mooiste recreatielocaties van Nederland. Naast eigen gebruik is het appartement uitstekend te verhuren en biedt het een aantrekkelijk rendement. U kunt de verhuur volledig zelf verzorgen of gebruikmaken van de professionele verhuurorganisatie. De huidige eigenaar kan u desgewenst informeren, op weg helpen met de verhuur en zijn ervaringen met u delen. Indeling appartement: Via de afgesloten galerij krijgt u toegang tot de centrale hal met rechts daarvan de berging met cv-ketel en witgoedopstelling. Loopt u door dan komt u in de gezellige woonkamer met brede schuifpui die toegang geeft tot een royaal en vrij gelegen balkon op het zuiden. Vanaf hier ziet u de surfers op het water voorbijschieten. De open keuken is voorzien van inbouwapparatuur. De woning is voorzien van een ruime slaapkamer met badkamer-en-suite. Deze is uitgerust met een ligbad en wastafel. Aangrenzend de tweede badkamer met douchecabine, wastafel en toilet. De tweede slaapkamer heeft zicht op de galerij. Verder is het appartement voorzien van een eigen berging in de kelder en een eigen parkeerplaats op het afgesloten parkeerterrein aan de achterzijde van het complex. Ieder appartement heeft zijn eigen c.v.-ketel en beschikt over een eigen aansluiting voor gas, water en elektra. Algemeen: het complex is gebouwd in 1993 van onderhoudsarme materialen en voorzien van uitstekende isolerende voorzieningen. De Vereniging van Eigenaren is actief en ziet toe op het (dagelijks) onderhoud van het complex. De opstalverzekering valt daar ook onder. Het complex is voorzien van een afsluitbare entree, postbussen, intercomsysteem, dubbel trappenhuis en een liftinstallatie. De woning kan met een compleet inboedelpakket worden geleverd, waardoor woning direct kan worden gebruikt. Faciliteiten: Er is een gezellige boulevard met leuke winkeltjes, een surfshop en surfschool voor de verhuur en verkoop van surfbenodigdheden. Een leuke speeltuin en diverse gezellige restaurants. Hierdoor is er voor jong en oud veel te beleven. Vereniging van Eigenaren: De Vereniging van Eigenaren (VvE) is goed georganiseerd en kent een prettige en open communicatie. Er is regelmatig contact waardoor zaken snel en duidelijk kunnen worden afgestemd. Door de unieke ligging aan het IJsselmeer en tussen de natuurgebieden, waar u heerlijk kunt wandelen, ervaart u direct het vakantiegevoel. Het pittoreske vissersdorp Makkum ligt op 5 minuten fietsen. Voor watersportactiviteiten, natuur, rust en gezelligheid… U vindt het op de skilbank. Eigenaar aan het woord: We hebben jarenlang met veel plezier genoten van ons mooie appartement in Makkum. De ligging, het strand en de heerlijke sfeer hebben ons veel mooie momenten gebracht. Omdat we dromen van een appartement in het buitenland, hebben we besloten deze fijne plek te verkopen. Het appartement is naast eigen gebruik ook succesvol verhuurd en heeft ons een mooie verhuuromzet opgeleverd. Met een dubbel gevoel nemen we afscheid en hopen we dat de volgende eigenaar er net zo van gaat genieten als wij. Wilt u dit appartement bezichtigen, aarzel dan niet om een afspraak te maken.

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 · IJsselmeer Wonen

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.