Langwarderdyk 14-0121, Sint Nicolaasga

Langwarderdyk 14-0121, Sint Nicolaasga

Sint Nicolaasga

Waterfront · Forest edge · Rural setting · Sheltered position · On a holiday park

€295,000

Asking Price

3

Bedrooms

66 m²

Living Area

Recreatie

Recreatiebestemming

Price
€295,000
Net yield
2.0%
Inquire
3-bedroom holiday home in Sint Nicolaasga — photo 1 of 5
FRYSK makelaars
1 / 5
3-bedroom holiday home in Sint Nicolaasga — photo 2 of 5
2 / 5
3-bedroom holiday home in Sint Nicolaasga — photo 3 of 5
3 / 5
3-bedroom holiday home in Sint Nicolaasga — photo 4 of 5
4 / 5
3-bedroom holiday home in Sint Nicolaasga — photo 5 of 5
5 / 5

Langwarderdyk 14-0121, Sint Nicolaasga

Sint Nicolaasga · Frisian Lakes · Ref BF-2000Source · FRYSK makelaars · listed 21 Jun 2026
Asking price
€295,000
Net yield
2.0%
Gross on asking
10.8%
Est. revenue / yr
€31,771
Bedrooms
3
Built area
66 m²
Land
684 m²
Brixfox Score 66 · BKoop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
2.0%
€6,580 net operating income /yr
Gross yield · all-in basis
9.4%
−7.4 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 Sint Nicolaasga — 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

80%booked
4.7rating
14reviews
$149per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 80% of nights, and it advertises $152/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
€178
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€31,771
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· 9.0% of price, auto-calculated
€26,600
Overdrachtsbelasting (transfer tax)€23,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€336,600
+14.1% 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
€31,771
Rental management
−€9,531
Booking channel fees
−€1,271
Cleaning & consumables
−€1,589
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€276
Maintenance reserve
−€2,360
Insurance
−€500
Box 3 wealth tax
−€6,414
Net operating income
€6,580/yr
Net yield on all-in investment
2.0%

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.

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% · Sint Nicolaasga 5-yr avg — historical, not a forecast8%
Indicative total return
2.0%/yr
2.0% 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

Sint Nicolaasga · 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

66B
Rental YieldWeak
2.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyAverage
49% average occupancy
Nightly RateAverage
€178 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
684 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 684 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 2.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback18.3 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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

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.

Park: vakantiepark Eysingastate

Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 2002
Energy: a
Situation: Waterfront · Forest edge · Rural setting · Sheltered position · On a holiday park

Listing text from the makelaar, in Dutch

Ben je op zoek naar een charmante recreatiewoning in een rustige, natuurrijke omgeving op een groot perceel? Dan is deze woning op Langwarderdyk 14-0121 wellicht precies wat je zoekt! Gelegen op het vakantiepark Eysingastate biedt deze woning een ideale uitvalsbasis voor ontspanning en recreatie. Vanuit het park vaar, wandel of fiets je eenvoudig naar de nabijgelegen meren en geniet je van de schitterende natuur. Verder beschikt de woning over drie slaapkamers en twee badkamers! Zie jij jezelf hier al volledig tot rust komen? Het is mooi wonen in Sint Nicolaasga! De woning bevindt zich in het gezellige dorp Sint Nicolaasga, centraal gelegen tussen Joure en Lemmer, beide op slechts 10 tot 15 minuten rijden. Ook de A6 is binnen 5 minuten bereikbaar, waardoor steden als Amsterdam, Zwolle, Groningen en Leeuwarden uitstekend te bereiken zijn. Voor dagelijkse voorzieningen hoef je niet ver te gaan: de supermarkt, sportfaciliteiten, een zwembad, medische zorg en diverse horecagelegenheden liggen op loopafstand. Het dorp is omringd door prachtige natuur, waaronder bossen waar je heerlijk kunt wandelen of mountainbiken, en een nabijgelegen golfbaan. Het Tjeukemeer ligt op slechts 5 minuten rijden, of je kunt het per boot bereiken via de Sint Nykster Feart, waarmee je toegang hebt tot het uitgebreide Friese waterwegennet. De indeling van de woning is als volgt: Begane grond: Bij binnenkomst via de voordeur kom je in de hal, waar het toilet en de meterkast zijn gesitueerd. Aan de rechterkant bevindt zich een ruime, lichte slaapkamer. Aan de linkerkant vind je de verzorgde badkamer, uitgerust met een douche en een wastafel met meubel. Aan het einde van de gang betreed je de gezellige woonkamer, die is voorzien van een knusse houtkachel, ideaal voor de koudere maanden. De aangrenzende open keuken is modern en beschikt over diverse inbouwapparatuur. Via de schuifdeuren loop je zo de ruime, rustig gelegen tuin in. Eerste verdieping: Op de eerste verdieping vind je nog twee ruime slaapkamers, beide voorzien van voldoende lichtinval en ruimte voor een tweepersoonsbed of stapelbedden. Daarnaast is er een tweede badkamer, compleet met een douchecabine, wastafel en een tweede toilet. Deze verdieping biedt volop comfort voor familie en gasten, waardoor het een ideale ruimte is voor zowel korte verblijven als langere vakanties. Tuin: De woning ligt aan het einde van een rustig straatje op het park, wat zorgt voor extra privacy en ruimte rondom de woning. De tuin biedt volop ruimte voor ontspanning en spel, en beschikt over een houten schuur (gebouwd in 2020) voor al je tuinspullen. Er zijn twee verharde parkeerplaatsen direct bij de woning, wat het comfort compleet maakt. Met een van de grootste percelen op het park is er meer dan voldoende ruimte om optimaal van de buitenlucht te genieten. Bijzonderheden: - Airconditioning - Twee nette badkamers - Drie ruime slaapkamers - Tuinonderhoud kan zelf worden uitgevoerd of worden uitbesteed aan de parkbeheerder - Verhuur via het park is mogelijk; zij verzorgen het volledige verhuurproces - Zelfstandig verhuren is ook toegestaan - Maximaal 3 maanden verhuur mogelijk per verblijf (volgens parkregels) - Verhuur is het hele jaar door toegestaan, maar permanente bewoning is niet mogelijk Deze recreatiewoning biedt de perfecte balans tussen comfort, privacy en een prachtige natuurrijke omgeving. Geïnteresseerd? Neem dan contact met ons op voor een bezichtiging en ontdek de mogelijkheden! Deze informatie is door ons met de nodige zorgvuldigheid samengesteld, veelal aan de hand van de door verkoper aan ons ter hand gestelde gegevens en tekeningen. Onzerzijds wordt echter geen enkele aansprakelijkheid aanvaard voor enige onvolledigheid, onjuistheid of anderszins, dan wel de gevolgen daarvan. Dit geldt voor onder meer de opgegeven maten, oppervlakten, isolatie en ouderdom van technische installaties.

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 · FRYSK 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.