Vriezekoop 11-JR4, Leimuiden

Vriezekoop 11-JR4, Leimuiden

Leimuiden

Waterfront · On navigable water · Open view · Open position · Outside the built-up area · On a holiday park · Quiet road

€349,500

Asking Price

1

Bedrooms

36 m²

Living Area

Recreatie

Recreatiebestemming

Price
€349,500
Net yield
0.0%
Inquire
1-bedroom holiday home in Leimuiden — photo 1 of 5
Damen Makelaars B.V.
1 / 5
1-bedroom holiday home in Leimuiden — photo 2 of 5
2 / 5
1-bedroom holiday home in Leimuiden — photo 3 of 5
3 / 5
1-bedroom holiday home in Leimuiden — photo 4 of 5
4 / 5
1-bedroom holiday home in Leimuiden — photo 5 of 5
5 / 5

Vriezekoop 11-JR4, Leimuiden

Leimuiden · Ref BF-1482Source · Damen Makelaars B.V. · listed 21 Jun 2026
Asking price
€349,500
Net yield
0.0%
Gross on asking
5.0%
Est. revenue / yr
€17,317
Bedrooms
1
Built area
36 m²
Land
573 m²
Brixfox Score 37 · DKoop (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%
€-3,910 net operating income /yr
Gross yield · all-in basis
4.4%
−4.4 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 Leimuiden — 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 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.
Expected ADR
€160
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
30%
Full-year estimate, market-calibrated
Projected annual revenue
€17,317
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — 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· 8.9% of price, auto-calculated
€30,960
Overdrachtsbelasting (transfer tax)€27,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€395,460
+13.2% 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
€17,317
Rental management
−€5,195
Booking channel fees
−€693
Cleaning & consumables
−€866
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€327
Maintenance reserve
−€2,796
Insurance
−€500
Box 3 wealth tax
−€7,600
Net operating income
€-3,910/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 €3,910/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.

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.
Annual appreciation assumption0%
0%2.5% · Leimuiden 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% net yield + 0% appreciation
Appreciation assumptions are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Leimuiden

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

37D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
30% average occupancy
Nightly RateAverage
€160 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
573 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 573 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
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 30% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback272 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

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.

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.

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

Year built: 2019
Energy: d
Situation: Waterfront · On navigable water · Open view · Open position · Outside the built-up area · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Wonen waar water en rust samenkomen Aan de prachtige Drechtoever in Leimuiden worden vier sfeervolle, goed onderhouden recreatiewoningen te koop aangeboden. Deze charmante huisjes zijn de perfecte plek voor wie verlangt naar ontspanning, natuur en eindeloze vaarmogelijkheden. Een unieke kans voor rustzoekers en watersportliefhebbers! Deze recreatiewoningen liggen direct aan vaarwater op een grote kavel eigen grond variërend van 547 m2 tot maar liefst 914 m2. Elke woning beschikt daarnaast over een aanlegplaats of eigen haven voor een of meerdere schepen. De Huisjes – Comfortabel en Slim Ontworpen Elke woning is circa 36 m² groot en optimaal ingericht voor comfortabel verblijf. De indeling biedt alles wat u nodig heeft: * Lichte woonkamer met openslaande deuren naar het terras; * Volledig uitgeruste keuken met koelkast, kookplaat en vaatwasser; * Moderne badkamer met douche en toilet; * Eigen buitenruimte met uitzicht op het water; * Eén slaapkamer en één slaapbank in de woonkamer; * Drie van de vier huisjes zijn rolstoeltoegankelijk; * Voor de huisjes JR1 (verkocht) en JR4 (beschikbaar) is een omgevingsvergunning bouwen afgegeven voor een uitbreiding met 28,83 m2 woonoppervlakte (vergunning is nog niet onherroepelijk); * Potentiële uitbreidingsmogelijkheid voor de huisjes JR2 (verkocht) en JR3 (beschikbaar) met 28,82 m2 woonoppervlakte (omgevingsvergunning dient nog te worden aangevraagd). Of u nu komt voor een weekend weg of voor langere tijd wilt genieten, deze huisjes bieden rust en comfort op hoog niveau. Parkeren - Eigen parkeerterrein op loopafstand De Drechtoever beschikt over een eigen parkeerterrein gelegen op loopafstand. Het parkeerterrein heeft een oppervlakte van 248 m2 en biedt ruim plaats aan parkeren mede voor bezoekers. Het parkeerterrein zal als mandelig eigendom worden meeverkocht. Ligging – Midden in het Groene Hart De Drechtoever ligt in het sfeervolle Leimuiden, een dorpje in het hart van Zuid-Holland. Hier woont u letterlijk aan het water, met een directe vaarverbinding naar: * De Kagerplassen – populair bij zeilers en watersporters * De Braassemermeer – uitgestrekt en geliefd om te vissen en varen * De Westeinderplassen – ideaal voor dagtochten * En via de Ringvaart verder naar Leiden, Haarlem en zelfs Amsterdam * Uw eigen steiger ligt voor de deur: ideaal voor suppen, kanoën of met een sloep de omgeving verkennen. Rust, Natuur en Bereikbaarheid De huisjes zijn omgeven door rietlanden, weidevogels en een weids uitzicht. Toch zijn steden als Leiden (15 min), Amsterdam en Den Haag verrassend dichtbij dankzij de ligging nabij de A4. Ook de Noordzeekust en de Bollenstreek zijn binnen handbereik. Combineer de rust van het buitenleven met uitstekende bereikbaarheid. Perfect als eigen recreatiewoning of als investering voor verhuur. Waarom kiezen voor Drechtoever? * 4 volledig ingerichte recreatiewoningen; * Direct aan open vaarwater; * Rolstoelvriendelijke opties beschikbaar; * Hoogwaardige afwerking en doordacht ontwerp; * Uitbreidingsmogelijkheden met 28,50 m2; * Eigen (mandeling) parkeerterrein; * Gelegen in een rustige, natuurrijke omgeving; * Uitstekende verhuurmogelijkheden Vraagprijzen: * Vriezekoop 11 J (R1): € 359.500,- k.k. (verkocht) * Vriezekoop 11 J (R2): € 369.500,- k.k. (verkocht) * Vriezekoop 11 J (R3): € 359.500,- k.k. * Vriezekoop 11 J (R4): € 349.500,- k.k. Interesse in deze unieke kans? Neem contact op voor meer informatie of een bezichtiging.

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

Create a free account to ask 2 free AI questions — Pro is unlimited.

Inquire

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.

Optional — leave it blank and we'll send the message above.

Source · Damen Makelaars B.V.

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 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.