




Koaidyk 6-113, Earnewâld
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 areaEarnewâld · 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
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.
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.
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
Moderne vrijstaande recreatiewoning 6-8 persoons (type Wetter) op buitenplaats ’t Wiid, de woning is op een prachtige locatie aan het water gelegen en op korte afstand van de parkvoorzieningen, de waterplas en toegang tot natuurgebied de Alde Feane. Een ideale plek om te genieten van rust, natuur en waterrecreatie. De woning heeft een besloten tuin, een royaal zonneterras en een eigen aanlegsteiger bieden het ultieme vakantiegevoel. Compleet inclusief inventaris, deze woning is direct te betrekken en combineert comfort met een toplocatie midden in de natuur. De woning zelf is keurig onderhouden en modern ingericht. Indeling: entree/hal, toilet met wandcloset en de zeer nette badkamer met ligbad, inloopdouche en wastafel, de woonkamer van circa 17½ m² is licht en sfeervol, met tuindeuren die direct toegang geven tot het terras en uitzicht over het water, de halfopen keuken is uitgevoerd met een hoekopstelling voorzien van oven, 4-pits gasstel, vaatwasser en afzuigschouw, gezellige bedstee van circa 2 x 1,80 meter en een inpandige berging met CV-opstelling. 1e verdieping; Overloop en 2 comfortabele slaapkamers van circa 8½ en 10 m², beide met wastafel. • De woning is verwarmd via een CV-combi, • volledig geïsoleerd volgens de normen van 1992 en v.v. onderhoudsvriendelijke kunststofkozijnen. • de besloten achtertuin grenst aan het water, biedt volop privacy en is perfect om te ontspannen, te zonnen of een boottocht te starten. • VVE bijdrage € 87 per maand Bungalowpark It Wiid ligt in het hart van natuurgebied Alde Feanen, vlakbij het pittoreske dorp Earnewâld. Het ruim opgezette park biedt een recreatiestrand, speelweide en tennisbanen. Op de naastgelegen camping zijn zwembad, botenverhuur, restaurant en supermarkt aanwezig. Het dorp zelf is bereikbaar met een pontje en biedt winkels, restaurants en gezellige terrassen. De omgeving leent zich perfect voor varen, fietsen of wandelen, waardoor zowel recreatie als verhuur aantrekkelijke mogelijkheden bieden.
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.




