Pharshoeke 17, Heeg

Pharshoeke 17, Heeg

Heeg

Waterfront · On navigable water · Sheltered position · On a holiday park · Town centre

€798,000

Asking Price

3

Bedrooms

128 m²

Living Area

Recreatie

Recreatiebestemming

Price
€798,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Heeg — photo 1 of 5
Parc Estate
1 / 5
3-bedroom holiday home in Heeg — photo 2 of 5
2 / 5
3-bedroom holiday home in Heeg — photo 3 of 5
3 / 5
3-bedroom holiday home in Heeg — photo 4 of 5
4 / 5
3-bedroom holiday home in Heeg — photo 5 of 5
5 / 5

Pharshoeke 17, Heeg

Heeg · Frisian Lakes · Ref BF-134615Source · Parc Estate · listed 6 Nov 2026
Asking price
€798,000
Listed 7 days ago
Net yield
0.0%
Gross on asking
5.7%
Est. revenue / yr
€45,164
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
3
Built area
128 m²
Land
424 m²
Brixfox Score 54 · CKoop (eigen grond)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.
0.0%
€-3,990 net operating income /yr
Gross yield · all-in basis
5.1%
−5.1 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 Heeg — 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
€290
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
42%
Full-year estimate, market-calibrated
Projected annual revenue
€45,164
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· 8.4% of price, auto-calculated
€66,840
Overdrachtsbelasting (transfer tax)€63,840
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€879,840
+10.3% 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
€45,164
Rental management
−€13,549
Booking channel fees
−€1,807
Cleaning & consumables
−€2,258
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€746
Maintenance reserve
−€6,384
Insurance
−€500
Btw on the letting (21%)
−€3,423
Box 3 wealth tax
−€17,237
Net operating income
−€3,990/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 €3,990/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

Heeg · 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

54C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
42% average occupancy
Nightly RateGood
€290 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
424 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
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 42% — 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

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.

Own use up to 89 nights/yr

Eigen gebruik maximaal 89 dagen per jaar. This limits YOUR OWN stays, not the letting — the remaining ~276 nights are expected to be available for guests. It does not reduce the yield; it is the price of the letting arrangement that produces it.

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.

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.

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: 2024
Energy: a
Condition: excellent
View: park-green
Situation: Waterfront · On navigable water · Sheltered position · On a holiday park · Town centre

Listing text from the makelaar, in Dutch

Direct aan open vaarwater, vijf minuten lopen van het centrum van Heeg Een eigen steiger aan open vaarwater, het Heegermeer om de hoek en in vijf minuten loopt u naar de kade van Heeg. Op deze plek, een van de mooiste van Friesland, staat Pharshoeke 17: een vrijstaande villa met rieten kap op 424 m² eigen grond. De tuin ligt op het zuiden en westen, met een overdekte veranda aan het water waar u ‘s avonds de zon ziet zakken. Binnen vindt u drie slaapkamers en drie badkamers, volledig ingericht voor zes personen. Instapklaar, gemeubileerd en met energielabel A+++. Heeg en het Heegermeer Heeg leeft van en met het water. Het dorp heeft jachthavens, zeilscholen, botenverhuur en terrassen aan de kade. Vanaf het Heegermeer vaart u zo door naar de Fluessen, het Slotermeer en de andere Friese meren. Op het land fietst u door open weidelandschap naar dorpen als Woudsend, Gaastmeer en Oudega. In de zomer is het levendig op het water, buiten het seizoen is het er heerlijk rustig. Het park Pharshoeke is een kleinschalig park met rietgedekte recreatievilla’s aan de zuidrand van Heeg. De villa’s liggen aan het water, elk op een eigen kavel met tuin. Geen massaal vakantiepark, maar een rustige plek met het dorp en het meer binnen handbereik. Aan open vaarwater De achtertuin grenst aan het water, met een eigen steiger en een zwemtrap. De boot ligt voor de deur en het Heegermeer is om de hoek. Supermarkt, restaurants en terrassen liggen op loopafstand. De villa staat beschut, met tuin rondom. Licht, ruimte en buiten leven De woonkamer van ruim 31 m² heeft aan twee zijden glazen puien. Vanuit de eethoek loopt u via de schuifpui de overdekte veranda van bijna 16 m² op, met zicht over het water. Aan de zijgevel ligt een tweede overkapping. De keuken is een strakke zandkleurige opstelling met een licht werkblad, kookplaat, afzuigkap en inbouwoven. Slapen en badkamers Op de begane grond liggen een slaapkamer van 10,5 m², een badkamer met ligbad, inloopdouche en dubbele wastafel, en een apart toilet. Boven liggen twee ruime slaapkamers van 20,0 en 16,2 m² en twee badkamers, elk met inloopdouche, toilet en wastafelmeubel. Iedereen heeft zo zijn eigen plek. Via een luik op de overloop bereikt u de vliering van 7,0 m². Duurzaam gebouwd De villa is in 2024 gebouwd en heeft energielabel A+++. Een bodemwarmtepomp verzorgt de verwarming en het warme water, met vloerverwarming in de hele villa. Op het dak liggen zonnepanelen. Dak, gevels en vloer zijn geïsoleerd, de beglazing is HR++ en er is mechanische ventilatie. Eigen gebruik en btw Eigen gebruik is beperkt tot maximaal 89 dagen per jaar, waarvan maximaal 28 dagen in de schoolvakanties. Last-minute verblijf telt daarbij niet mee. De vraagprijs is exclusief btw. Zet u de verhuur voort, dan kan artikel 37d van de Wet op de omzetbelasting worden toegepast en hoeft u de btw niet voor te financieren. Kiest u voor volledig eigen gebruik, dan betaalt u nog een restantbedrag aan btw. Vraag ons naar de mogelijkheden; wij rekenen het graag met u door. Kenmerken - Direct aan open vaarwater, op 5 minuten lopen van het centrum - Eigen steiger met zwemtrap - Woonoppervlakte 128 m², perceel 424 m², inhoud 490 m³ - Achtertuin circa 153 m² op het zuiden en westen - Bouwjaar 2024, energielabel A+++ - Volle eigendom, kadastraal Heeg A 5129 - Gemeubileerd, ingericht voor 6 personen - Parkeren op eigen terrein - Permanente bewoning is niet toegestaan Bezichtigen? Wij laten u Pharshoeke 17 graag zien. Neem contact met ons op voor een bezichtiging op locatie, dan beantwoorden we ter plaatse al uw vragen over het park, het eigen gebruik en de btw.

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 · Parc Estate

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.