Lytse Mar 20, Idskenhuizen

Lytse Mar 20, Idskenhuizen

Idskenhuizen

Open view · Wooded surroundings · Beach on foot

€715,000

Asking Price

4

Bedrooms

114 m²

Living Area

Price
€715,000
Net yield
0.0%
ReportInquire
4-bedroom holiday home in Idskenhuizen — photo 1 of 5
Frieslandgoed
1 / 5
4-bedroom holiday home in Idskenhuizen — photo 2 of 5
2 / 5
4-bedroom holiday home in Idskenhuizen — photo 3 of 5
3 / 5
4-bedroom holiday home in Idskenhuizen — photo 4 of 5
4 / 5
4-bedroom holiday home in Idskenhuizen — photo 5 of 5
5 / 5

Lytse Mar 20, Idskenhuizen

Idskenhuizen · Frisian Lakes · Ref BF-111958Source · Frieslandgoed · listed 2 Nov 2026
Asking price
€715,000
Listed 11 days ago
Net yield
0.0%
Gross on asking
5.9%
Est. revenue / yr
€42,261
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
4
Built area
114 m²
Land
516 m²
Brixfox Score 51 · CKoop (eigen grond)Financial 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%
€-3,014 net operating income /yr
Gross yield · all-in basis
5.4%
−5.4 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 Idskenhuizen — 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 comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.
Expected ADR
€315
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
36%
Full-year estimate, market-calibrated
Projected annual revenue
€42,261
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +3% for the photo quality.
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· 8.4% of price, auto-calculated
€60,200
Overdrachtsbelasting (transfer tax)€57,200
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€790,200
+10.5% 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
€42,261
Rental management
−€12,678
Booking channel fees
−€1,690
Cleaning & consumables
−€2,113
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€669
Maintenance reserve
−€5,720
Insurance
−€500
Btw on the letting (21%)
−€3,211
Box 3 wealth tax
−€15,444
Net operating income
−€3,014/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 €3,014/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% · Brixfox model assumption8%
Yield + value growth
0.0%/yr
0.0% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; 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

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Idskenhuizen · 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
36% average occupancy
Nightly RateStrong
€315 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceStrong
516 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €315 — positioned in the top tier
Stunning visuals (8/10) — commands premium nightly rates
Generous 516 m² land — room for expansion or amenities
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 36% — 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

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.

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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

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: 1976
Energy: a
Condition: good
View: water
Situation: Open view · Wooded surroundings
Beach: Beach on footListing: “Op loopafstand is een zwemstrand en surfstrand.”

Listing text from the makelaar, in Dutch

Vrijstaand wonen aan open vaarwater met panoramisch uitzicht Bent u op zoek naar de ultieme combinatie van rust, natuur, ruimte en watersport? Zoek niet verder. Op een absolute toplocatie midden in het Friese merengebied en direct naast de prachtige bossen van het regio dorp Sint Nicolaasga ligt in het het waterrijke Idskenhuizen. Deze prachtige vrijstaande villa is gesitueerd op een royaal hoekperceel van 516 m2. Met een eigen aanlegsteiger rondom van maar liefst 21 m. lengte aan open vaarwater en een adembenemend, vrij uitzicht over de Friese landerijen is dit een zeldzame kans. De woning heeft een officiële dubbelbestemming met zowel een permanente als recreatieve woonbestemming. Vanuit de woning zijn er prachtige vaarroutes naar alle Friese meren met een directe vaarverbinding naar de Koefurd, Langweerder Wielen, Slotermeer en richting het Sneekermeer. Op loopafstand is een zwemstrand en surfstrand. Verder zijn er vele wandel en fietsroutes door de bossen en richting Lemmer en Joure. Verder is er een prachtige 8- hols golfbaan en een manege. Het naastgelegen dorp Sint Nicolaasga biedt een goed winkelaanbod. Goede bereikbaarheid; vanuit de Randstad en via de A6 ben je binnen het uur in Idskenhuizen. Deze watervilla is goed onderhouden. De rietenkap is in december 2025 geheel vernieuwd en het schilderwerk buitenom is van 2026. De gehele walbeschoeiing van 21 m² is in 2025 vernieuwd. INDELING Begane grond De woning is slim ontworpen met een praktische indeling en een maximale focus op het omringende landschap. Dankzij de grote raampartijen is er volop daglicht. Royale hal met toiletruimte, lichte living met een sfeervolle open haard voor een behaaglijke en warme ambiance en een serre (2016)aan de waterkant die veel ruimte en licht biedt. L-vormige keukenopstelling met inbouwapparatuur. De woning is levensloop bestendig met een slaapkamer en een eigen badkamer op de begane grond. Slapen aan het water met dubbel balkon. Overloop met drie slaapkamers, waarvan twee slaapkamers zijn uitgerust met een balkon. Met een balkon aan zowel de voor- als de achterzijde geniet u vanuit uw bed direct van de frisse buitenlucht en de opkomende of ondergaande zon. De verdieping wordt gecompleteerd door een complete tweede badkamer Het buitenleven op zijn best Het riante hoekperceel van 513 m² is een paradijs voor watersporters. De tuin is verzorgd en biedt de hele dag een plekje in de zon of de schaduw, gazon, terrassen en bloeiende borders. Uw eigen boot ligt direct aan de aanlegsteiger klaar voor vertrek; binnen enkele minuten vaart u de Friese meren op voor een onvergetelijke dag op het water. Op het perceel staat tevens een royale houten berging. Ideaal voor de opslag van uw watersportuitrusting, tuinkussens en fietsen. Een overzichtelijke tuin met gazon (robotmaaier), diverse bloeiende borders. Het geheel is gelegen op een kleinschalig, rustig en veilig recreatiepark dat is afgesloten met een slagboom, wat zorgt voor een extra gevoel van geborgenheid. De belangrijkste kenmerken op een rij: Locatie: Gelegen aan open vaarwater met directe verbinding naar het Friese Merengebied. Perceel & Ligging: Royaal perceel van 513 m² met een zonnige tuin op het zuidoosten en eigen aanlegsteiger. Woonoppervlakte: 114 m² aan licht en comfort Sfeer: Royale woonkamer met grote schuifpui en sfeervolle open haard. Levensloop bestendig; eigen slaapkamer en badkamer op de begane grond Keuken: L-vormige open keuken voorzien van alle denkbare inbouwapparatuur. Slaapkamers: 3 slaapkamers, waarvan twee slaapkamers met een balkon (voor- of achterzijde). Flexibiliteit: Unieke dubbele bestemming; geschikt voor zowel permanente bewoning als recreatief gebruik. Uw nieuwe thuis of vakantieparadijs Idskenhuizen biedt de perfecte balans tussen serene rust en een centrale ligging in het Friese merengebied. Bent u klaar om te genieten van weidse uitzichten, prachtige vaartochten en wonen in het groen? Maak snel een afspraak voor een bezichtiging en laat u betoveren door deze unieke locatie!

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

2 free AI questions a day · a free account gets 5 — 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

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 · Frieslandgoed

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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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.