Gasselterstraat 7-029, Drouwen

Gasselterstraat 7-029, Drouwen

Drouwen

Wooded surroundings · On a holiday park · Quiet road

€125,000

Asking Price

2

Bedrooms

52 m²

Living Area

Recreatie

Recreatiebestemming

Price
€125,000
Net yield
3.9%
ReportInquire
2-bedroom holiday home in Drouwen — photo 1 of 5
Wim Stuursma Makelaardij
1 / 5
2-bedroom holiday home in Drouwen — photo 2 of 5
2 / 5
2-bedroom holiday home in Drouwen — photo 3 of 5
3 / 5
2-bedroom holiday home in Drouwen — photo 4 of 5
4 / 5
2-bedroom holiday home in Drouwen — photo 5 of 5
5 / 5

Gasselterstraat 7-029, Drouwen

Drouwen · Drenthe · Ref BF-1244Source · Wim Stuursma Makelaardij · listed 21 Jun 2026
Asking price
€125,000
Net yield
3.9%
Gross on asking
20.3%
Est. revenue / yr
€25,403
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
2
Built area
52 m²
Land
425 m²
Brixfox Score 77 · 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.
3.9%
€6,002 net operating income /yr
Gross yield · all-in basis
16.6%
−12.7 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 Drouwen — 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
€152
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€25,403
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
€25,403
Rental management
−€7,621
Booking channel fees
−€1,016
Cleaning & consumables
−€1,270
Park charge (parkbijdrage)
€/yr−€1,507
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€117
Maintenance reserve
−€1,000
Insurance
−€500
Btw on the letting (21%)
−€2,170
Box 3 wealth tax
−€2,700
Net operating income
€6,002/yr
Net yield on all-in investment
3.9%

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
3.9%/yr
3.9% 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

Drouwen · 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

77B+
Rental YieldGood
3.9% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyAverage
46% average occupancy
Nightly RateAverage
€152 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
425 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Park rental pool only
Occupancy at 46% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback25.5 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)€1,507/yr

The listing states about €1,507 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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. 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: 2023
Energy: a
Condition: good
View: forest
Situation: Wooded surroundings · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Drouwen – Gasselterstraat 7-29 Vraagprijs: € 125.000,- k.k. Op een fraaie plek, omringd door het groen van het Drouwenerzand, staat deze charmante en vrijstaande recreatiewoning. Gebouwd rond 1959 en door de jaren heen met zorg gemoderniseerd, straalt de woning een warme en uitnodigende sfeer uit. De zonnige tuin op het zuiden biedt volop privacy en is een heerlijke plek om te ontspannen en te genieten van de rust en het geluid van de natuur. Het perceel van ca. 425 m² eigen grond vormt een idyllisch decor voor onvergetelijke momenten, of u nu kiest voor een kop koffie in de ochtendzon of een lange zomeravond onder de sterrenhemel. Indeling: entree/hal, gesloten keuken, voorzien van diverse inbouwapparatuur (ca. 5.5 m²), recent (2022) gerenoveerde badkamer (ca. 2.6 m²) v.v. inloopdouche, wastafelmeubel en toilet, gezellige en heerlijk licht aandoende woonkamer in T-vorm met apart eetgedeelte (ca. 21.5 m²) voorzien van een laminaatvloer, 2 slaapkamers (resp. ca. 11 m² en 5.5m²). Goed om te weten: - Gebouwd in 1959 en de afgelopen jaren zowel aan de buitenzijde als intern gemoderniseerd; - Vanaf 2022 o.a. de CV vernieuwd, badkamer vernieuwd, nieuwe laminaatvloeren, een nieuw dak op de schuur, nieuwe koelkast en afzuigkap en het plafond in de woonkamer geïsoleerd; - Verwarmd middels CV Intergas, bouwjaar 2023, eigendom; - Gedeeltelijk voorzien van dakisolatie; - De CV-ruimte is buitenom bereikbaar en voorzien van wasmachineaansluiting; - De keuken beschikt over een koelkast, magnetron, afzuigkap en gasstel, deze blijven allen achter; - Gelegen op een prachtig rustig plekje centraal op het park met veel privacy; - Goede verhuurmogelijkheden via het park, waardoor het huisje altijd goed bezet was voor zowel korte als langere periodes jaarrond. Informatie park "Het Drouwenerzand": Recreatiepark "Het Drouwenerzand" ligt op de Hondsrug tussen Borger en Gasselte, direct grenzend aan natuurgebied Het Drouwenerzand (onderdeel van Het Drentse Landschap) dat wordt gekenmerkt door bos-, heide- en stuifzandgebied met veel wandel- en fietspaden. Binnen een straal van 5 km van deze woning zijn er veel recreatiemogelijkheden: het gelijknamige (tevens aangrenzende) attractiepark, 18-holes golfclub de Semslanden, klimmen naar de boomtoppen in het Boomkroonpad, zwemmen in zwemplas ’t Nije Hemelriek of in het azuurblauwe 't Gasselterveld of bij slecht weer naar het overdekt zwemparadijs van het Hunzedal in Borger, oneindige fietspaden, maar ook maar liefst 8 hunebedden. VERHUUR De verhuur op "Het Drouwenerzand" wordt verzorgd door het park zelf. Op het park is elke woning uniek, door deze diversiteit bedient het park een brede doelgroep. Dit resulteert in een goede bezetting welke voor een mooi rendement kan zorgen. Naast de verhuur zijn er uitgebreide mogelijkheden voor eigen gebruik. - Alle eigenaren zijn lid van de Coöperatie; - De jaarlijkse parkbijdrage bedraagt momenteel (2025) € 1507,27 incl. btw/ (2026) € 1569,07 incl. btw. Indien u de recreatiewoning meer dan 6 weken per jaar verhuurt krijgt u op bovengenoemde parkbijdrage een korting van € 544,69 (incl. btw)/(2026) € 567,02 incl. btw; - Naast de parkbijdrage dient u jaarlijks nog rekening te houden met overige vaste kosten à ca. € 905,66 (voor o.a. aansprakelijkheidsverzekering, water, zuiveringslasten, vuilafvoer, lidmaatschap Coöperatie en slagboomplaatje); - Indien u er voor kiest uw recreatiewoning te verhuren dient u rekening te houden met extra vaste kosten voor o.a. inventaris, onderhoudscontroles, Recron-bijdrage en afdracht Videma (doorgifte tv-beelden) à circa € 500,-. Daarnaast bent u bij verhuur verplicht een seizoenkaart van het attractiepark af te nemen vanaf € 973,50 (4-persoons huis)

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 · Wim Stuursma 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.