Noarderskâns 2-119, Eanjum
What it earns, what it costs to own, and the net yield
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.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.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.Where it sits, and who confirms it
Location
Approximate areaEanjum · Frisian Lakes
Loading Map...
Score, and what could go wrong
Brixfox Score
Worth underwriting.
Risk & what-if
The park, the zoning and the tax the numbers rest on
Letting runs through the park’s rental pool
Park rental poolIndependent 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.
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.
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. 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
Listing text from the makelaar, in Dutch
Prachtig gelegen recreatiewoning met uitzicht op water aan de achterzijde en een fraaie speeltuin aan de voorzijde. Dit volledig ingerichte vakantieverblijf voor 4 personen, type 4B2, is in de traditionele Oudfriese stijl gebouwd en bevindt zich in het noorden van Friesland, op vakantiepark Landal Esonstad. Vanuit de tuin, gelegen op het noordoosten, heeft men een prachtig uitzicht over een binnenwater. Het huisje is centraal gelegen en op korte afstand van alle voorzieningen. Aan de voorzijde van de woning ligt een speeltuin met onder andere een Jeu de Boulesbaan en springkussen. Het park ligt aan de rand van het Nationaal Park Lauwersmeer en er is een opstapplaats voor de snelle veerdienst naar Schiermonnikoog. Dit is dé plek om heerlijk te ontspannen en te genieten van de natuur! Ook ligt Landal Esonstad nabij de historische en gezellige stad Dokkum. Indeling Begane grond: ruime entree, vrijdragend toilet, eetkeuken met diverse inbouwapparatuur, trapkast, woonkamer met twee dubbele openslaande tuindeuren die toegang geven tot het terras. 1e Verdieping: overloop, berging met cv-installatie, apart toilet, twee ruime slaapkamers, badkamer met ligbad/douche en wastafelmeubel. 2e Verdieping: via een vlizotrap te bereiken afsluitbare vliering. Bijzonderheden: - Gratis WIFI; - Eigen gebruik mogelijk, inclusief alle voorzieningen op het park; - Centraal verwarmd; - Houten tuinberging; - Verhuur van de woningen gaat via Landal Esonstad; - Verhuur in eigen beheer is niet toegestaan. Voorzieningen Landal Esonstad: - Indoor speelparadijs, overdekt zwembad met apart peuterbad, Turks stoombad, whirlpool en sauna, Pitch & Putt golfbaan, snackbar, parkwinkel; - Uitgaansgelegenheden Brasserie De Waegh en Stadscafé en Pizzeria Uccello; - Snelle veerverbinding met m.s. Esonborg naar Schiermonnikoog, in het hoogseizoen zelfs dagelijks; - Volop wandel- en fietsroutes in het aangrenzende natuurgebied.
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.
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.
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.