Op 'e Wâl 12, Warns

Op 'e Wâl 12, Warns

Warns

Waterfront · On navigable water · Rural setting

€95,000

Asking Price

1

Bedrooms

28 m²

Living Area

Recreatie

Recreatiebestemming

Price
€95,000
Net yield
3.1%
ReportInquire
1-bedroom holiday home in Warns — photo 1 of 5
Boonstra Makelaardij Bolsward e.o.
1 / 5
1-bedroom holiday home in Warns — photo 2 of 5
2 / 5
1-bedroom holiday home in Warns — photo 3 of 5
3 / 5
1-bedroom holiday home in Warns — photo 4 of 5
4 / 5
1-bedroom holiday home in Warns — photo 5 of 5
5 / 5

Op 'e Wâl 12, Warns

Warns · Frisian Lakes · Ref BF-115143Source · Boonstra Makelaardij Bolsward e.o. · listed 4 Nov 2026
Asking price
€95,000
Listed 9 days ago
Net yield
3.1%
Gross on asking
21.8%
Est. revenue / yr
€20,732
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
1
Built area
28 m²
Land
200 m²
Brixfox Score 71 · BGround lease (erfpacht)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.
3.1%
€3,745 net operating income /yr
Gross yield · all-in basis
17.2%
−14.1 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 Warns — 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
€158
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
36%
Full-year estimate, market-calibrated
Projected annual revenue
€20,732
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +10% for the waterfront position the listing states (+13% in total with the photo quality) — 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· 11.2% of price, auto-calculated
€10,600
Overdrachtsbelasting (transfer tax)€7,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€120,600
+26.9% 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
€20,732
Rental management
−€6,220
Booking channel fees
−€829
Cleaning & consumables
−€1,037
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€2,250
Property tax (OZB)
−€89
Maintenance reserve
−€760
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€2,052
Net operating income
€3,745/yr
Net yield on all-in investment
3.1%

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% · Brixfox model assumption8%
Yield + value growth
3.1%/yr
3.1% 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

Warns · 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

71B
Rental YieldAverage
3.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
36% average occupancy
Nightly RateAverage
€158 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceAverage
200 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Stunning visuals (8/10) — commands premium nightly rates
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
Net yield of 3.1% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 36% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback32.2 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.

Annual charges stated in this listing

Ground lease (huurgrond / erfpacht)€2,250/yr

The plot is leased rather than owned, at about €2,250 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Huurgrond / erfpacht: the plot is leased, not owned, at about €2,250 per year on top of the purchase — check the term and the indexation clause.

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 ground rent 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: 2019
Energy: d
Condition: excellent
View: water
Situation: Waterfront · On navigable water · Rural setting

Listing text from the makelaar, in Dutch

Te koop 2 compleet ingerichte container woningen 1. Glamtainer van ca. 28m² met groot terras € 95.000,- incl. btw. 2. Grote dubbele container van ca. 60m² met groot terras € 139.500,- incl. btw Woning 1. Luxe uitschuifbare zeecontainer (28m2) met keuken sanitair, compleet ingericht op Haventerrein (huurgrond)-DIRECT BESCHIKBAAR Beschrijving: Op zoek naar een unieke, instapklare en luxe unit op een absolute droom locatie aan het water? Wij verkopen deze Glamtainer: een professioneel omgebouwde 20ft zeecontainer die handmatig is uit te schuiven tot een volwaardige studio of luxe kantoor van maar liefst 28m2. De unit staat op een unieke, prominente landtong in de haven op basis van huurgrond (lopend huurcontract is over te nemen), Ideaal voor eigen gebruik of als slim beleggingsobject met uitstekende verhuurmogelijkheden. Reken op een rendement van ca. 10%. Geen verplichtingen richting verhuurorganisaties. Vraagprijs: € 95.000,00 (incl.BTW) kosten huurplaats: € 1.400,00 (excl.BTW) Beschikbaarheid: Direct beschikbaar/per direct te betrekken! De Glamtainer is van alle gemakken voorzien: - Handmatig in-en uitschuifbaar (28m2 leefruimte) - Fundering op solide schroefpalen (inbegrepen) - Luxe badkamer met douche, wastafel en toilet - Complete keuken - Airconditioning - inclusief TV en comfortabel elektrisch bed. Of u nu een unieke flexwerkplek zoekt, een high-end ontvangstruimte voor zakelijke relaties, of een exclusieve short-stay plek om te verhuren aan de maritieme sector: deze unit biedt het allemaal. Woning 2. Unieke kans: Luxe Industrieel Container-Appartement (60m²)- High-end afwerking, gasloos, inclusief fundering en eigen parkeerplaatsen! Bouwjaar 2019. Dit object is vakkundig opgebouwd uit twee gekoppelde 40ft zeecontainers en biedt een volwaardige, luxe woonoppervlakte van 60m² (recreatief). Momenteel staat dit object op een absolute A-locatie bij de haven (met direct uitzicht op de vaarweg naar de Friese Meren) en is volledig operationeel aangesloten op riool, water en stroom. Het heeft zich bewezen als een fantastisch object met uitstekende verhuurmogelijkheden. Perfect voor investeerders in de recreatie sector of als (B&B/vakantiewoning), als luxe tiny house, mantelzorgwoning of exclusief kantoor aan huis! Financiële details & Grondhuur: - vraagprijs containerwoning: € 139.500 (incl. BTW) - Huurgrond: de huidige kavelfunctie op deze unieke locatie kan worden voortgezet. De grondhuur bedraagt slechts € 2.250,00 per jaar (inclusief BTW) - Parkeren: het object beschikt over eigen parkeerplaatsen direct bij de Containerwoning. Groot voordeel: inclusief schroefpalen-fundering! De containerwoning staat momenteel op een hoogwaardige schroefpalen fundering. Deze duurzame fundering is volledig demontabel en verplaatsbaar en wordt bij de koop meegeleverd. Dit scheelt u als koper aanzienlijk in de voorbereidingskosten op uw eigen locatie! Exclusief industrieel interieur & High-End voorzieningen: -unieke industriële Keuken: Een absolute eyecatcher! De keuken is opgebouwd rondom een stoere, omgebouwde werkbank en is van alle moderne gemakken voorzien, waaronder een luxe inductieplaat, een hoogwaardige SMEG oven en een SMEG koelkast. - Living met panoramisch uitzicht: Prachtige, lichte woonkamer met gigantische stalen openslaande deuren die zorgen voor een geweldige overgang tussen binnen en buiten. Interesse? laat het ons weten dan gaan we samen met je een uitgebreide bezichtiging doen.

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 · Boonstra Makelaardij Bolsward e.o.

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.