Koele 11, Appelscha
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 areaAppelscha · Frisian Lakes
Loading Map...
Score, and what could go wrong
Brixfox Score
Below market for this price point.
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.
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.
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; the park charge is the figure this listing states rather than a market assumption. 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
Op fraaie locatie gelegen, bevindt zich deze VRIJSTAANDE RECREATIEVILLA met SLAAP- en BADKAMER op de BEGANE GROND en een ruime GARAGE. De ruime woning is gebouwd in 2004 en staat op een royaal perceel van ca. 744 m². Buitenplaats De Hildenberg in Appelscha grenst vrijwel direct aan het Drents-Friese Wold, wat het de ideale locatie maakt voor wandelaars en fietsers. Het park heeft een 9-holes golfbaan, en bij de ingang van het villapark bevindt zich een receptiegebouw en een restaurant. Het bosbad van Appelscha ligt op loopafstand. De vakantiewoning biedt uitstekende mogelijkheden voor verhuur, maar kan ook volledig privé gebruikt worden. Er zijn goede mogelijkheden om de vakantiewoning te verhuren via Fijn op vakantie, of zelf de verhuur te verzorgen. De woning ligt aan de openbare weg, en de wegen, bermen en verlichting worden beheerd door de gemeente. In tegenstelling tot veel andere vakantieparken zijn er dus géén parklasten. Ondanks de hoogwaardige afwerking en ruime indeling is permanente bewoning niet toegestaan. Indeling: Begane grond: Entree/hal, meterkast, bijkeuken met witgoedaansluitingen en loopdeur naar buiten, toilet met fontein, badkamer met ligbad, toilet, douche en wastafel. Ruime slaapkamer en woonkamer met openslaande deuren en open keuken. De keuken is o.a. voorzien van gaskookplaat en vaatwasser. 1e verdieping: Overloop, 2 ruime slaapkamers met Velux dakramen. Tweede badkamer voorzien van douche, toilet en wastafel. Bergruimte met CV-opstelling. Algemeen: Bouwjaar: 2004; Kaveloppervlakte ca. 744 m²; Woonoppervlakte ca. 106 m², overige inpandige ruimte ca. 0 m², gebouwgebonden buitenruimte ca. 0 m², externe buitenruimte ca. 30 m², inhoud ca. 395 m³; Verwarming en warmwatervoorziening door middel van CV-ketel. De vloeren zijn van beton en de woning is volledig geïsoleerd. Tuin: Mooie tuin rondom met zonneterras en fraaie stenen rietgedekte schuur met bergzolder. Goed om te weten: - Geen parklasten of verplichte deelname VvE. - Recreatieve bestemming, geen permanente bewoning toegestaan. - Energielabel C, volledig geïsoleerd. - Inclusief inventaris.
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.