Zoutkamperplaat 22, Lauwersoog

Zoutkamperplaat 22, Lauwersoog

Lauwersoog

Next to a park · On a holiday park

€37,995

Asking Price

3

Bedrooms

39 m²

Living Area

Recreatie

Recreatiebestemming

Price
€37,995
Net yield
11.1%
ReportInquire
3-bedroom holiday home in Lauwersoog — photo 1 of 5
Makelaardij Klavertje Vier. Woongeluk begint hier!
1 / 5
3-bedroom holiday home in Lauwersoog — photo 2 of 5
2 / 5
3-bedroom holiday home in Lauwersoog — photo 3 of 5
3 / 5
3-bedroom holiday home in Lauwersoog — photo 4 of 5
4 / 5
3-bedroom holiday home in Lauwersoog — photo 5 of 5
5 / 5

Zoutkamperplaat 22, Lauwersoog

Lauwersoog · Ref BF-134892Source · Makelaardij Klavertje Vier. Woongeluk begint hier! · listed 7 Nov 2026
Asking price
€37,995
Listed 6 days ago
Net yield
11.1%
Gross on asking
49.4%
Est. revenue / yr
€18,754
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
39 m²
Brixfox Score 81 · B+Koop (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.
11.1%
€6,529 net operating income /yr
Gross yield · all-in basis
31.8%
−20.7 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 Lauwersoog — 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
€128
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
40%
Full-year estimate, market-calibrated
Projected annual revenue
€18,754
ADR × occupancy × 365
Rate basis: lower quartile of comparable Airbnbs near this home (-7% vs their typical rate) — at this asking price the area's typical rate implied a return above the model's 12% plausibility limit, so the low end of the local rate card is used and the figure is marked low confidence.
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· 15.9% of price, auto-calculated
€6,040
Overdrachtsbelasting (transfer tax)€3,040
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€59,035
+55.4% 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
€18,754
Rental management
−€5,626
Booking channel fees
−€750
Cleaning & consumables
−€938
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€36
Maintenance reserve
−€304
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€821
Net operating income
€6,529/yr
Net yield on all-in investment
11.1%

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
11.1%/yr
11.1% 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

Lauwersoog

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
11.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
40% average occupancy
Nightly RateAverage
€128 per night
Visual AppealGood
6/10 visual appeal
Size & SpacePending
39 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 11.1% (fully managed, on all-in cost) — outperforms most villas in this market
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
Occupancy at 40% — factor in seasonal gaps
ADR of €128 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9 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 regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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: 2022
Energy: d
Condition: excellent
View: park-green
Situation: Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

ZES PERSOONS – RUIM TERRAS – DRIE SLAAPKAMERS - PARKEERPLAATS Op fraaie, deels open en ook besloten locatie op Siblu Camping Lauwersoog gelegen jong en volledig geïsoleerd, ruim, comfortabel, onderhoudsarm chalet (11,00 x 4,00 m) van het merk IRM, type Amorosa 3 van 2022 met royaal houten vlonder-terras en onderhoudsarm schuurtje (5 m²). Indeling: Zij-entree via houten terras (18 m²), woonkamer (20 m²) met vaste kastenwand, open keuken voorzien van enige inbouwapparatuur, toilet, badkamer met wastafelmeubel en douchecabine, 3 slaapkamers (4, 4 en 5 m²) waarvan de grootste met berging c.q. inloopkast, Aanvullende informatie: • Voorzien van elektrische verwarming; • inclusief inventaris; • bruto vloeroppervlak 65 m²; • gebruiksoppervlak wonen 39 m²; • bruto inhoud 144 m³. Algemeen Vanaf de camping zijn er heel veel recreatiemogelijkheden in de directe omgeving. Een overtocht naar Schiermonnikoog per veerboot of watertaxi behoort ook tot de nabije mogelijkheden. Nabij gelegen faciliteiten o.a.: - Dagelijks geopende receptie en kampwinkel; - restaurant Het Booze Wijf naast receptie; - diverse (vis-) restaurants in de haven van Lauwersoog; - ranger Team (schoolvakanties), waterspeeltuin, indoorspeeltuin; - zeil- en windsurfles ; - zwemmen en andere watersport voor de deur; - Nationaal Park Lauwersmeer (Dark Sky-gebied); - diverse activiteiten o.a. zeehondentocht, wadlopen, rescueboottochten; - mountainbikeroutes vanaf park.

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 · Makelaardij Klavertje Vier. Woongeluk begint hier!

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.