Plattedijk 20 chalet D 77, Lemmer

Plattedijk 20 chalet D 77, Lemmer

Lemmer, Fryslân

Near the beach

€79,500

Asking Price

44 m²

Living Area

Price
€79,500
Net yield
6.5%
ReportInquire
studio holiday home in Lemmer — photo 1 of 1
Dijkman Makelaardij

Plattedijk 20 chalet D 77, Lemmer

Lemmer · Fryslân · Ref BF-115434Source · Dijkman Makelaardij · listed 4 Nov 2026
Asking price
€79,500
Net yield
6.5%
Gross on asking
31.1%
Est. revenue / yr
€24,719
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
Studio
Built area
44 m²
Brixfox Score 81 · B+Koop (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.
6.5%
€6,787 net operating income /yr
Gross yield · all-in basis
23.8%
−17.3 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 Lemmer — 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
€173
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€24,719
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· 11.8% of price, auto-calculated
€9,360
Overdrachtsbelasting (transfer tax)€6,360
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€103,860
+30.6% 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
€24,719
Rental management
−€7,416
Booking channel fees
−€989
Cleaning & consumables
−€1,236
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€74
Maintenance reserve
−€636
Insurance
−€500
Btw on the letting (21%)
−€2,114
Box 3 wealth tax
−€1,717
Net operating income
€6,787/yr
Net yield on all-in investment
6.5%

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
6.5%/yr
6.5% 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

Lemmer · Fryslân

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
6.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
39% average occupancy
Nightly RateAverage
€173 per night
Visual AppealAverage
5/10 visual appeal
Size & SpacePending
44 m² interior — plot not stated
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.5% (fully managed, on all-in cost) — outperforms most villas in this market
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 39% — factor in seasonal gaps
ADR of €173 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback15.3 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.

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

Condition: good
Beach: Near the beachListing: “Bent u op zoek naar een instapklare recreatiechalet op een prachtige locatie nabij water, strand en het gezellige centrum van Lemmer?”

Listing text from the makelaar, in Dutch

Share Facebook Email WhatsApp Omschrijving Op het kleinschalige recreatiepark Tacozijl, aan de rand van het gezellige watersportdorp Lemmer, staat deze verzorgde en compleet uitgeruste recreatiechalet inclusief inventaris te koop. Een heerlijke plek om te ontspannen en te genieten van rust, ruimte en water. De chalet verkeert in zeer nette staat en is voorzien van alle gemakken voor een comfortabel verblijf. De lichte woonkamer beschikt over grote raampartijen en openslaande deuren naar het zonnige vlonderterras, waardoor binnen en buiten naadloos in elkaar overlopen. De moderne keuken is compleet uitgerust en biedt alles wat u nodig heeft tijdens uw verblijf. Met twee slaapkamers, een comfortabele badkamer en praktische bergruimte is deze chalet uitstekend geschikt voor eigen recreatief gebruik, maar ook voor verhuur. Extra comfortabel zijn de aanwezige airconditioning en de screens voor de ramen, waardoor het ook op warme zomerdagen aangenaam verblijven is. Het strand en het sfeervolle centrum van Lemmer bevindt zich op slechts enkele minuten fietsen. Ook watersportliefhebbers zitten hier perfect, want een ligplaats voor een boot behoort tot de mogelijkheden en de jachthaven bevindt zich op het park. Bent u op zoek naar een instapklare recreatiechalet op een prachtige locatie nabij water, strand en het gezellige centrum van Lemmer? Dan nodigen wij u graag uit voor een bezichtiging. Indeling: Zijentree, moderne keuken voorzien van onder andere een keramische kookplaat met afzuigkap, oven, koelkast met vriesvak en vaatwasser. Lichte woonkamer met veel raampartijen en openslaande deuren naar het vlonderterras. Twee slaapkamers, waarvan één met een tweepersoonsbed en vaste kastruimte en één met twee eenpersoonsbedden. Badkamer met douchecabine, toilet en wastafelmeubel. Aanvullende informatie: • woonoppervlakte circa 44 m² • perceeloppervlakte (huur) circa 145 m² • gasloos en winterhard • airconditioning aanwezig • rolluiken aanwezig • nette aangelegde tuin • privé parkeerplaats bij het chalet • kunststof tuinhuis met wasmachine • beschikt over schotelantenne • verhuur mogelijk (via Marinapark Tacozijl) • aanlegplaats voor boot mogelijk / jachthaven aanwezig • inclusief inventaris • voor meer informatie over het recreatiepark, kijk op www.tacozijl.nl

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 · Dijkman Makelaardij

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.