De Haar 4-R54, Balkbrug

De Haar 4-R54, Balkbrug

Balkbrug

Forest edge · Wooded surroundings · Sheltered position · Next to a park · On a holiday park · Quiet road

€125,000

Asking Price

2

Bedrooms

47 m²

Living Area

Recreatie

Recreatiebestemming

Price
€125,000
Net yield
2.8%
ReportInquire
2-bedroom holiday home in Balkbrug — photo 1 of 5
Reestdal Makelaars - Wonen waar jij je thuis voelt
1 / 5
2-bedroom holiday home in Balkbrug — photo 2 of 5
2 / 5
2-bedroom holiday home in Balkbrug — photo 3 of 5
3 / 5
2-bedroom holiday home in Balkbrug — photo 4 of 5
4 / 5
2-bedroom holiday home in Balkbrug — photo 5 of 5
5 / 5

De Haar 4-R54, Balkbrug

Balkbrug · Overijssel · Ref BF-160049Source · Reestdal Makelaars - Wonen waar jij je thuis voelt · listed 13 Nov 2026
Asking price
€125,000
Listed today
Net yield
2.8%
Gross on asking
15.5%
Est. revenue / yr
€19,408
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
2
Built area
47 m²
Land
1082 m²
Brixfox Score 69 · BKoop (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.
2.8%
€4,273 net operating income /yr
Gross yield · all-in basis
12.7%
−9.9 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 Balkbrug — 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
€173
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
31%
Full-year estimate, market-calibrated
Projected annual revenue
€19,408
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· 10.4% of price, auto-calculated
€13,000
Overdrachtsbelasting (transfer tax)€10,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€153,000
+22.4% 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
€19,408
Rental management
−€5,822
Booking channel fees
−€776
Cleaning & consumables
−€970
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€117
Maintenance reserve
−€1,000
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€2,700
Net operating income
€4,273/yr
Net yield on all-in investment
2.8%

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
2.8%/yr
2.8% 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

Balkbrug · Overijssel

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

69B
Rental YieldAverage
2.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
31% average occupancy
Nightly RateAverage
€173 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
1082 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 1082 m² land — room for expansion or amenities
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 2.8% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 31% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback35.8 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.

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: 1972
Energy: a
Situation: Forest edge · Wooded surroundings · Sheltered position · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Welkom op bungalowpark de Haar & Welkom in Balkbrug! Gelegen midden in het groen, op een kleinschalig bungalowpark in het gemoedelijke Balkbrug, staat deze vrijstaande recreatiewoning op een royale kavel van maar liefst 1.082 m². De bungalow, gebouwd in 1972, verdient een flinke opknapbeurt, maar biedt tegelijkertijd een solide basis om geheel naar eigen wens en smaak te transformeren tot een heerlijk tweede thuis, midden in de natuur. Het bungalowpark ligt op korte afstand van het prachtige natuurgebied het Reestdal, met zijn uitgestrekte bossen en karakteristieke landschappen. De dagelijkse voorzieningen in Balkbrug zijn binnen handbereik, evenals het geliefde Heuveltjes Bosbad. Ook de dorpskernen van Dedemsvaart, Nieuwleusen en Ommen zijn uitstekend per fiets bereikbaar. De steden Meppel, Hoogeveen en Zwolle liggen bovendien op circa 20 minuten rijden. De omgeving leent zich uitstekend voor liefhebbers van rust, natuur en buitenleven. Er zijn volop wandelmogelijkheden, waaronder diverse wandelroutes van Staatsbosbeheer en bekende langeafstandsroutes zoals het Pieterpad en het Maarten van Rossumpad. Ook fietsers, mountainbikers en paardenliefhebbers kunnen hier volop genieten van de vele routes en paden in de directe omgeving. Deze recreatiewoning biedt een mooie kans voor wie graag de handen uit de mouwen steekt en de woning geheel naar eigen inzicht wil vernieuwen. Met de royale kavel, de groene ligging en de recreatieve mogelijkheden in de omgeving zijn er volop kansen om hier een sfeervolle plek te creëren om zelf van te genieten. Daarnaast biedt de locatie interessante mogelijkheden voor recreatieve verhuur, bijvoorbeeld via Airbnb of Natuurhuisje. Een aantrekkelijk pluspunt is dat eigenaren hierin veel vrijheid hebben om de verhuur naar eigen inzicht en wensen vorm te geven. Enkele kenmerken: - De recreatiewoning dateert uit 1972 en dient grondig gerenoveerd en verduurzaamd te worden. - Energielabel G. - Aanvaarding is op korte termijn mogelijk. - Verwarming middels Intergas CV-installatie (2024) - Als eigenaar is men onderdeel van de Vve van het park. De jaarlijkse bijdrage is circa € 250,- - Als eigenaar mag men 365 dagen per jaar recreëren. Permanente bewoning en/of gemeentelijke inschrijving is niet toegestaan. - Eigendomsoverdracht via Notariskantoor Anna de Vries. - Verkopende partij heeft hier zelf niet verbleven, derhalve zijn er geen vragenlijst en lijst van zaken. - Verkoop as is, where is.

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 · Reestdal Makelaars - Wonen waar jij je thuis voelt

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.