Elderskar 21, Elahuizen

Elderskar 21, Elahuizen

Elahuizen

On the beach

€435,000

Asking Price

3

Bedrooms

83 m²

Living Area

Recreatie

Recreatiebestemming

Price
€435,000
Net yield
1.6%
Inquire
3-bedroom holiday home in Elahuizen — photo 1 of 5
Huisman Makelaars
1 / 5
3-bedroom holiday home in Elahuizen — photo 2 of 5
2 / 5
3-bedroom holiday home in Elahuizen — photo 3 of 5
3 / 5
3-bedroom holiday home in Elahuizen — photo 4 of 5
4 / 5
3-bedroom holiday home in Elahuizen — photo 5 of 5
5 / 5

Elderskar 21, Elahuizen

Elahuizen · Frisian Lakes · Ref BF-1518Source · Huisman Makelaars · listed 21 Jun 2026
Asking price
€435,000
Net yield
1.6%
Gross on asking
9.5%
Est. revenue / yr
€41,136
Bedrooms
3
Built area
83 m²
Land
387 m²
Brixfox Score 64 · C+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.
1.6%
€7,997 net operating income /yr
Gross yield · all-in basis
8.4%
−6.8 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 Elahuizen — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 100% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

74%booked
5.0rating
7reviews
$226per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 74% of nights, and it advertises $227/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€242
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€41,136
ADR × occupancy × 365
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· 8.7% of price, auto-calculated
€37,800
Overdrachtsbelasting (transfer tax)€34,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€487,800
+12.1% 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
€41,136
Rental management
−€12,341
Booking channel fees
−€1,645
Cleaning & consumables
−€2,057
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€407
Maintenance reserve
−€3,480
Insurance
−€500
Box 3 wealth tax
−€9,459
Net operating income
€7,997/yr
Net yield on all-in investment
1.6%

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.
Annual appreciation assumption0%
0%2.5% · Elahuizen 5-yr avg — historical, not a forecast8%
Indicative total return
1.6%/yr
1.6% 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

Elahuizen · 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

64C
Rental YieldWeak
1.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
47% average occupancy
Nightly RateGood
€242 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
387 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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 1.6% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 47% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback21.4 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.

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: 2000
Energy: a
Beach: On the beachListing: “Vanuit de woning wandel je zo naar het water en beleef je jaarlijks een prachtig spektakel: het SKS Skutsjesilen, gewoon vanaf je eigen strandje.”

Listing text from the makelaar, in Dutch

Elderskar 21 – Elahuizen Droom je van rust, ruimte én water binnen handbereik? Dan is deze vrijstaande recreatiewoning aan de Elderskar 21 in Elahuizen precies wat je zoekt. Deze heerlijke plek vinkt werkelijk alle wensen af voor wie wil ontsnappen aan het drukke dagelijkse leven. Gelegen op een prachtige, landelijke locatie met een adembenemend uitzicht over de Friese landerijen én op loopafstand van het geliefde meer De Fluessen, geniet je hier optimaal van natuur en water. Of je nu wilt varen, zwemmen of simpelweg ontspannen aan het strandje van het park – alles ligt binnen handbereik. De verkopers huren al langjarig een ligplaats (7 meter) in de naastgelegen haven Marsicht. Het liggeld voor 2026 is voldaan en de ligplaats wordt graag in overleg gecontinueerd. Kortom, ideaal voor de watersportliefhebber. Naast heerlijk genieten van watersport kun je genieten van wat het Friese Gaasterland allemaal te bieden heeft. Wandelen in de bossen, fietsen en golfen. Of gezellige kleine steden aandoen als Stavoren, Hindeloopen en Workum. Het pittoreske Balk en ook Woudsend liggen allebei op fietsafstand. De woning is traditioneel gebouwd rond 2000 en staat op een ruim perceel van circa 387 m² eigen grond. Het kleinschalige recreatiepark, bestaande uit slechts 17 woningen, beschikt over een eigen strand, jollensteiger en een gezamenlijk botenterrein. met nieuwe jollensteiger en nieuwe aanlegsteiger. Een unieke setting waar rust en recreatie perfect samenkomen. Vanuit de woning wandel je zo naar het water en beleef je jaarlijks een prachtig spektakel: het SKS Skûtsjesilen, gewoon vanaf je eigen strandje. Een ervaring die nooit verveelt. De Vereniging van Eigenaren is naast gezellig ook financieel zeer gezond. Kortom: een unieke kans op een toplocatie aan het Friese binnenwater, waar ontspanning, natuur en genieten van het mooiste meer van Friesland centraal staan.

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 · Huisman Makelaars

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.