Het Zwiggelterveld 88, Zwiggelte

Het Zwiggelterveld 88, Zwiggelte

Zwiggelte

On a holiday park

€125,000

Asking Price

3

Bedrooms

63 m²

Living Area

Recreatie

Recreatiebestemming

Price
€125,000
Net yield
9.6%
ReportInquire
3-bedroom holiday home in Zwiggelte — photo 1 of 5
Woonaccent Natuurlijk
1 / 5
3-bedroom holiday home in Zwiggelte — photo 2 of 5
2 / 5
3-bedroom holiday home in Zwiggelte — photo 3 of 5
3 / 5
3-bedroom holiday home in Zwiggelte — photo 4 of 5
4 / 5
3-bedroom holiday home in Zwiggelte — photo 5 of 5
5 / 5

Het Zwiggelterveld 88, Zwiggelte

Zwiggelte · Drenthe · Ref BF-93437Source · Woonaccent Natuurlijk · listed 29 Sept 2026
Asking price
€125,000
Net yield
9.6%
Gross on asking
29.1%
Est. revenue / yr
€36,376
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
63 m²
Land
265 m²
Brixfox Score 98 · A+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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.
9.6%
€14,604 net operating income /yr
Gross yield · all-in basis
23.8%
−14.2 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 Zwiggelte — 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
€181
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€36,376
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· 10.4% of price, auto-calculated
€13,000
Overdrachtsbelasting (transfer tax)€10,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€153,000
+22.4% 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
€36,376
Rental management
−€10,913
Booking channel fees
−€1,455
Cleaning & consumables
−€1,819
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€117
Maintenance reserve
−€1,000
Insurance
−€500
Box 3 wealth tax
−€2,718
Net operating income
€14,604/yr
Net yield on all-in investment
9.6%

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% · Zwiggelte 5-yr avg — historical, not a forecast8%
Yield + value growth
9.6%/yr
9.6% 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

Zwiggelte · Drenthe

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

98A
Rental YieldStrong
9.6% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
55% average occupancy
Nightly RateAverage
€181 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
265 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 9.6% (fully managed, on all-in cost) — outperforms most villas in this market
Independent letting indicated by the listing
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
Occupancy at 55% — factor in seasonal gaps
ADR of €181 limits revenue ceiling — consider repositioning potential

Strong candidate at this price.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback4.9 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

The listing indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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: bungalowpark Het Hart

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: 1994
Energy: a
Condition: good
View: garden
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Rust, groen en het vakantiegevoel binnen handbereik Even weg van de drukte en genieten van rust, groen en het buitenleven. Aan Het Zwiggelterveld 88 in Zwiggelte staat deze vrijstaande recreatiewoning op bungalowpark Het Hart van Drenthe. Een fijne plek voor wie graag tijd doorbrengt in de natuur en op zoek is naar een eigen vakantieplek in Drenthe. De woning is door de jaren heen op verschillende punten aangepakt. Zo is in 2010 de keuken vernieuwd, is een dakraam in de keuken geplaatst en is het dak gecoat. In 2018 is het buitenschilderwerk uitgevoerd en sinds 2020 zorgen vier zonnepanelen voor een deel van de energieopwekking. Ook zijn aan de entreezijde dakgoten aangebracht. Bij binnenkomst kom je in de lichte leefruimte. De woonkamer biedt voldoende plaats voor een comfortabele zithoek en eethoek. Het extra dakraam zorgt samen met de overige ramen voor prettig daglicht en versterkt het lichte karakter van de ruimte. De open keuken is in 2010 vernieuwd en sluit direct aan op de woonkamer. Hierdoor ontstaat een gezellige leefruimte waar koken, eten en ontspannen mooi samenkomen. Verder bevinden zich op de begane grond de badkamer, een slaapkamer en het separate toilet. Op de verdieping bevinden zich de overloop en 2 slaapkamers waarvan 1 met balkon. Daarmee biedt de woning voldoende ruimte om met het gezin, familie of vrienden van een verblijf in Drenthe te genieten. Ook buiten draait het vooral om ontspannen. Rondom de woning is ruimte om lekker buiten te zitten, te genieten van het groen of na een dag wandelen of fietsen nog even rustig na te genieten. Bungalowpark Het Hart van Drenthe biedt verschillende voorzieningen voor jong en oud. Zo zijn er onder andere een overdekt zwembad, speeltuinen, een airtrampoline, fietsverhuur, sportvoorzieningen en horeca. Daarmee is er op het park genoeg te beleven, terwijl je vanuit de woning ook gemakkelijk de rust van de omgeving opzoekt. En juist die omgeving maakt deze plek extra aantrekkelijk. Zwiggelte ligt midden in het Drentse landschap, met bossen, heidevelden en landelijke wegen in de directe omgeving. Een prachtige uitvalsbasis voor wandelingen en fietstochten, maar ook voor uitstapjes naar de verschillende dorpen en natuurgebieden die Drenthe rijk is. Er zijn mogelijkheden om de recreatiewoning te verhuren. Verhuur is niet verplicht, waardoor je zelf kunt bepalen hoe je de woning wilt gebruiken. Permanente bewoning is niet toegestaan. Zoek je een eigen plek in Drenthe waar je kunt genieten van groen, ontspanning en het buitenleven? Dan nodigen we je graag uit om Het Zwiggelterveld 88 zelf te komen bekijken.

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 · Woonaccent Natuurlijk

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.