Bargereed 106, Tzummarum

Bargereed 106, Tzummarum

Tzummarum

Open view · Rural setting · Open position · On a holiday park

€325,000

Asking Price

3

Bedrooms

98 m²

Living Area

Recreatie

Recreatiebestemming

Price
€325,000
Net yield
0.0%
Inquire
3-bedroom holiday home in Tzummarum — photo 1 of 5
De Franeker Makelaardij
1 / 5
3-bedroom holiday home in Tzummarum — photo 2 of 5
2 / 5
3-bedroom holiday home in Tzummarum — photo 3 of 5
3 / 5
3-bedroom holiday home in Tzummarum — photo 4 of 5
4 / 5
3-bedroom holiday home in Tzummarum — photo 5 of 5
5 / 5

Bargereed 106, Tzummarum

Tzummarum · Frisian Lakes · Ref BF-1874Source · De Franeker Makelaardij · listed 21 Jun 2026
Asking price
€325,000
Net yield
0.0%
Gross on asking
3.4%
Est. revenue / yr
€10,927
Bedrooms
3
Built area
98 m²
Land
716 m²
Brixfox Score 61 · C+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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%
€-6,205 net operating income /yr
Gross yield · all-in basis
3.0%
−3.0 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 Tzummarum — 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
€171
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
18%
Full-year estimate, market-calibrated
Projected annual revenue
€10,927
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· 8.9% of price, auto-calculated
€29,000
Overdrachtsbelasting (transfer tax)€26,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€369,000
+13.5% 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
€10,927
Rental management
−€3,278
Booking channel fees
−€437
Cleaning & consumables
−€546
Park charge (parkbijdrage)
€/yr−€900
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€304
Maintenance reserve
−€2,600
Insurance
−€500
Box 3 wealth tax
−€7,067
Net operating income
€-6,205/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 €6,205/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% · Tzummarum 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

Tzummarum · 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

61C
Rental YieldWeak
0.0% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyWeak
18% average occupancy
Nightly RateAverage
€171 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
716 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
Generous 716 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 18% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

The listing indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€900/yr

The listing states about €900 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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; 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

Year built: 2007
Energy: a
Situation: Open view · Rural setting · Open position · On a holiday park

Listing text from the makelaar, in Dutch

Rust, ruimte & relaxen! Aan het begin van het park ‘De Friese Wadden’ vind je deze sfeervolle, vrijstaande en zeer complete recreatiewoning op een mooi royaal kavel van maar liefst 716 m². De woning is uitstekend onderhouden en beschikt over drie slaapkamers op de verdieping. Fraai aangelegde tuin met diverse terrasjes, prachtige vergezichten over de landerijen en volledig omheind door groen. Vanuit het woning stap je via de tuindeuren zo het terras op, voor 's ochtends een kop koffie in de zon en 's avonds lekker ontspannen in je luie stoel met uitzicht op het prachtige Friese landschap. Recreatiepark 'De Friese Wadden' ligt centraal ten opzichte van diverse bezienswaardigheden, waaronder het Unesco Werelderfgoed-gebied de “Wadden en de Waddenzee”. De pittoreske havenstad Harlingen (de ideale uitvalsbasis voor een trip naar Vlieland of Terschelling), de oude academiestad Franeker en de provinciehoofdstad Leeuwarden, liggen binnen een rijafstand van 20 minuten. Dankzij de nabijheid van de A31 en de A7 is zelfs de Randstad snel bereikbaar. Tzummarum heeft een regelmatige busverbinding met de omliggende dorpen en steden. Het park zelf biedt diverse faciliteiten: een openlucht zwembad met een extra kinderbad is uitsluitend voor de parkbewoners, een tennisbaan, een ruim opgezette speeltuin, een cafetaria en uiteraard een receptie van het park. De plaatselijke fietswinkel biedt verhuur aan van (elektrische) fietsen om heerlijk te rijden langs de vele fietsroutes in de Waadhoeke. Tzummarum is een vriendelijk, prachtig dorpje met ook diverse faciliteiten. Indeling begane grond: Je komt binnen via de hal met uitgebreide meterkast (3 fasen voor 12 zonnepanelen en inductiekookplaat) en een hangend toilet met fonteintje. Direct daarnaast vind je de badkamer verwarmd met infrarood, recentelijk voorzien van een ligbad met platte bodem en een regendouche, nieuw wastafelmeubel en plaats voor de wasmachine. De lichte, ruime living is een heerlijke plek om te zijn, met dubbele tuindeuren naar buiten, prachtige markiezen (in 2024) op de zuidkant en een fantastische 5 KW Contura speksteenkachel (geplaatst januari 2025). Een nieuwe houtopslag voor 2 m3 hout bevindt zich naast de woning. Door deze Zweedse speksteenkachel hoeft de CV-installatie daardoor hoofdzakelijk nog slechts te worden gebruikt voor het warmwater. De open keuken is een echte eyecatcher en van alle gemakken voorzien: een vaatwasser, koel-diepvriescombinatie, inductiekookplaat, oven, magnetron en zelfs een wijnkoelkast. Alles wat je nodig hebt voor een geslaagde culinaire avond! Aan de zijkant van het huis is nog een bijkeuken met de CV-ketel en extra opbergruimte. 1e verdieping: Via de overloop kom je bij drie ruime slaapkamers. Op elke kamer is makkelijk plek voor een tweepersoonsbed, dus volop ruimte voor 6 personen! Bijzonderheden: - Duurzaam; energielabel A, volledig geïsoleerd, centrale verwarming en 12 zonnepanelen waardoor praktisch geen elektrakosten ontstaan. - de woning heeft een mechanische afzuiginstallatie - een dubbele parkeerhaven op eigen terrein met een laadpaal voor de auto, fraai aangelegde tuin met veel privacy, fijne terrasjes voor diverse zitjes en een nieuwe (2023) ruime houten tuinberging - Verhuur via het park is mogelijk, maar zelf verhuren via een zelf gekozen organisatie zoals bijvoorbeeld Belvilla of Novasol kan ook, een ideale manier om meer rendement uit uw spaargeld te halen en toch ook zelf te genieten van deze prachtige woning op een toplocatie. - Parkkosten bedragen ca. € 900,- ex btw per jaar - Overname van het meubilair kan in overleg.

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 · De Franeker Makelaardij

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.