Oostmahorn 128, Eanjum

Oostmahorn 128, Eanjum

Eanjum

Sheltered position · On a holiday park · Quiet road · Beach on foot

€169,000

Asking Price

2

Bedrooms

44 m²

Living Area

Recreatie

Recreatiebestemming

Price
€169,000
Net yield
5.7%
Inquire
2-bedroom holiday home in Eanjum — photo 1 of 5
Regiomakelaardij B.V.
1 / 5
2-bedroom holiday home in Eanjum — photo 2 of 5
2 / 5
2-bedroom holiday home in Eanjum — photo 3 of 5
3 / 5
2-bedroom holiday home in Eanjum — photo 4 of 5
4 / 5
2-bedroom holiday home in Eanjum — photo 5 of 5
5 / 5

Oostmahorn 128, Eanjum

Eanjum · Frisian Lakes · Ref BF-1013Source · Regiomakelaardij B.V. · listed 21 Jun 2026
Asking price
€169,000
Net yield
5.7%
Gross on asking
18.6%
Est. revenue / yr
€31,488
Bedrooms
2
Built area
44 m²
Land
255 m²
Brixfox Score 81 · B+Koop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
5.7%
€11,373 net operating income /yr
Gross yield · all-in basis
15.7%
−10.0 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 Eanjum — 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
€149
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
58%
Full-year estimate, market-calibrated
Projected annual revenue
€31,488
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· 9.8% of price, auto-calculated
€16,520
Overdrachtsbelasting (transfer tax)€13,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€200,520
+18.7% 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
€31,488
Rental management
−€9,446
Booking channel fees
−€1,260
Cleaning & consumables
−€1,574
Park charge (parkbijdrage)
€/yr−€650
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€158
Maintenance reserve
−€1,352
Insurance
−€500
Box 3 wealth tax
−€3,675
Net operating income
€11,373/yr
Net yield on all-in investment
5.7%

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.

Total return, if prices move

Net yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.
Annual appreciation assumption0%
0%2.5% · Eanjum 5-yr avg — historical, not a forecast8%
Indicative total return
5.7%/yr
5.7% net yield + 0% appreciation
Appreciation assumptions 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.
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Eanjum · 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
5.7% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyAverage
58% average occupancy
Nightly RateAverage
€149 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
255 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.7% (fully managed, on all-in cost) — outperforms most villas in this market
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Park rental pool only
Occupancy at 58% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.1 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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€650/yr

The listing states about €650 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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: LandalOperator: LandalLetting: Central rental pool

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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; the park charge is the figure this listing states rather than a market assumption. 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: 1985
Energy: a
Situation: Sheltered position · On a holiday park · Quiet road
Beach: Beach on footListing: “Er is eveneens een strand aanwezig in Oostmahorn op loopafstand.”

Listing text from the makelaar, in Dutch

Op een rustige locatie in het recreatiegebied Oostmahorn staat deze vrijstaande recreatiewoning uit 1985 op een perceel van 255 m². Een ideale plek voor wie een vakantiewoning zoekt en wil genieten van rust, ruimte en natuur in het noorden van Friesland. De vakantiewoning is gelegen nabij het Lauwersmeer en maakt deel uit van het kleinschalige bungalowpark “De Skâns”. Indeling De woning heeft een woonoppervlakte van ca. 44 m² en is praktisch ingedeeld. De woning is zowel aan de voor- als achterzijde te betreden. Via de achterzijde kom je binnen in de hal. Via de achterentree kom je in de hal, die toegang biedt tot twee slaapkamers en de badkamer. De badkamer is voorzien van een douche, toilet en wastafel. Aan de voorzijde bevindt zich de woonkamer met aansluitend de keuken. De keuken is recent gemoderniseerd en uitgerust met onder andere een vaatwasser, inductiekookplaat en afzuigkap. Daarnaast beschikt de woning over een bijkeuken met wasmachineaansluiting, cv-ketel en de meterkast. Bijzonderheden: - Energielabel C - Perceelgrootte van 255 m² - V.v. nieuw HR-++ glas - Recent is de tuin opnieuw aangelegd - 2 slaapkamers - Per direct beschikbaar VERHUUR Je bent vrij om de recreatie woning volledig voor eigen gebruik te benutten, er zijn geen verplichtingen aan een organisatie om te verhuren. Verhuren is wel toegestaan, dat kan individueel, ook is het mogelijk om deze taak uit te besteden aan een verhuurorganisatie, wij kunnen jou eventueel in contact brengen met dit bedrijf. EXTRA INFORMATIE / VOORZIENINGEN – Parkkosten ca. €650,- per jaar – Goede verhuurmogelijkheden ( niet verplicht ) – Diverse horeca zoals het Raadsel van de Wadden, De Gouden Stek, Paviljoen La Barca – Bootverhuur & E-Chopper verhuur – Pitch & Putt golfbaan en voetgolf – Zwembad – Strand – Catamaran strand – Meerdere jachthavens nabij – Landal Esonstad – Supermark Plus en slagerij (Eanjum) – Wadloopcentrum & Werelderfgoedcentrum – Indoorspeelparadijs LOCATIE In de nabije omgeving vind je o.a. het Nationaal Park Lauwersmeer, een jachthaven en paviljoen “De Gouden Stek”. Bovendien is het WEC op korte afstand gelegen van de woning. WEC staat voor Werelderfgoedcentrum Waddenzee. Het WEC is gelegen in de haven van Lauwersoog, direct aan de Waddenzee. In het WEC beleef je het Waddengebied op een nieuwe manier: via een interactieve tentoonstelling, een zeehondenziekenhuis en uniek uitzicht vanuit het hele gebouw. Tevens is het park gelegen op loopafstand van Landal Esonstad met diverse voorzieningen waaronder meerdere horecagelegenheden, bootverhuur en een 18-holes pitch & putt golfbaan. Er is eveneens een strand aanwezig in Oostmahorn op loopafstand. Deze informatie is door ons met de nodige zorgvuldigheid samengesteld, veelal aan de hand van de door verkoper aan ons ter hand gestelde gegevens en tekeningen. Onzerzijds wordt echter geen enkele aansprakelijkheid aanvaard voor enige onvolledigheid, onjuistheid of anderszins, dan wel de gevolgen daarvan. Dit geldt voor onder meer de opgegeven maten, oppervlakten, isolatie en ouderdom van technische installaties. Toelichtingsclausule NEN2580: De Meetinstructie is gebaseerd op de NEN2580. De Meetinstructie is bedoeld om een meer eenduidige manier van meten toe te passen voor het geven van een indicatie van de gebruiksoppervlakte. De Meetinstructie sluit verschillen in meetuitkomsten niet volledig uit, door bijvoorbeeld interpretatieverschillen, afrondingen of beperkingen bij het uitvoeren van de meting.

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.

Inquire

Take the numbers with you, or talk to the agent

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 · Regiomakelaardij B.V.

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.