Yn 'e Lijte 1-114, Grou

Yn 'e Lijte 1-114, Grou

Grou

Sheltered position

€89,500

Asking Price

2

Bedrooms

37 m²

Living Area

Recreatie

Recreatiebestemming

Price
€89,500
Net yield
11.4%
ReportInquire
2-bedroom holiday home in Grou — photo 1 of 5
Fryslân Homes
1 / 5
2-bedroom holiday home in Grou — photo 2 of 5
2 / 5
2-bedroom holiday home in Grou — photo 3 of 5
3 / 5
2-bedroom holiday home in Grou — photo 4 of 5
4 / 5
2-bedroom holiday home in Grou — photo 5 of 5
5 / 5

Yn 'e Lijte 1-114, Grou

Grou · Frisian Lakes · Ref BF-2688Source · Fryslân Homes · listed 21 Jun 2026
Asking price
€89,500
Net yield
11.4%
Gross on asking
35.9%
Est. revenue / yr
€32,123
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
37 m²
Land
238 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.
11.4%
€13,099 net operating income /yr
Gross yield · all-in basis
28.0%
−16.6 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 Grou — 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
€162
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€32,123
ADR × occupancy × 365
Rate basis: lower quartile of comparable Airbnbs near this home (-10% vs their typical rate) — at this asking price the area's typical rate implied a return above the model's 12% plausibility limit, so the low end of the local rate card is used and the figure is marked low confidence.
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· 11.4% of price, auto-calculated
€10,160
Overdrachtsbelasting (transfer tax)€7,160
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€114,660
+28.1% 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
€32,123
Rental management
−€9,637
Booking channel fees
−€1,285
Cleaning & consumables
−€1,606
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€84
Maintenance reserve
−€716
Insurance
−€500
Box 3 wealth tax
−€1,946
Net operating income
€13,099/yr
Net yield on all-in investment
11.4%

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.

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% · Grou 5-yr avg — historical, not a forecast8%
Yield + value growth
11.4%/yr
11.4% 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

Grou · 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
11.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
55% average occupancy
Nightly RateAverage
€162 per night
Visual AppealAverage
5/10 visual appeal
Size & SpaceAverage
238 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 11.4% (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 55% — factor in seasonal gaps
ADR of €162 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback3.9 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.

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: 1996
Energy: d
Condition: good
View: water
Situation: Sheltered position

Listing text from the makelaar, in Dutch

Vakantiegevoel het hele jaar door – sfeervol chalet op unieke locatie aan het water. Ben je op zoek naar een heerlijke plek om te onthaasten, midden in het Friese merengebied? Dit verzorgde recreatiechalet op Waterpark Yn 'e Lijte, nabij het gezellige watersportdorp Grou, biedt alles wat je nodig hebt voor ontspanning, comfort én het echte vakantiegevoel. Waarom juist dit chalet? Gelegen op een van de mooiere plekken in het park, biedt dit chalet veel privacy en een prachtig uitzicht. Dankzij de ligging op de hoek van het park geniet je hier van extra rust, een eigen parkeerplaats direct naast het chalet én volop zon in de fraai aangelegde tuin. Aan zowel de voorzijde als zijkant is een riant hardhouten terras aangelegd, perfect om te loungen, dineren of gewoon te genieten van de rust. De gezellige zithoek aan de zijkant, gelegen naast de praktische berging van ca. 6 m², vormt een fijne beschutte plek om je dag ontspannen af te sluiten. Indeling: - Ruime woonkamer met schuifpui naar het terras - Open keuken voorzien van diverse inbouwapparatuur - Twee slaapkamers, waaronder een hoofdslaapkamer en een kamer voor kinderen of logés - 4 slaapplaatsen - Badkamer met douche, toilet en wastafel Wat dit chalet extra bijzonder maakt: - Rustige ligging op de hoek van het park - Inclusief complete inventaris – instapklaar! - Hardhouten terras aan voor- en zijkant - Eigen parkeerplaats naast het chalet - Op slechts 50 meter van de Staande Mastroute - Perfect voor watersportliefhebbers! In overleg is het zelfs mogelijk om een ligplaats te huren voor je boot. Huur en/of koop grond: Op dit moment is de huur van de grond € 5.575,- per jaar er is ook een mogelijkheid tot koop van de grond. Informeer naar de voorwaarden. Of je nu houdt van varen, fietsen, wandelen of simpelweg wilt ontspannen met uitzicht op het Friese landschap – dit chalet is dé plek om helemaal tot rust te komen. Wil je het chalet met eigen ogen bekijken of heb je vragen? Neem gerust contact met ons op voor een bezichtiging. We vertellen je er graag meer over!

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 · Fryslân Homes

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.