De Drift 3-305, Borger

De Drift 3-305, Borger

Borger

Waterfront · Forest edge · Wooded surroundings · On a holiday park

€150,000

Asking Price

2

Bedrooms

60 m²

Living Area

Recreatie

Recreatiebestemming

Price
€150,000
Net yield
9.2%
Inquire
2-bedroom holiday home in Borger — photo 1 of 5
Wim Stuursma Makelaardij
1 / 5
2-bedroom holiday home in Borger — photo 2 of 5
2 / 5
2-bedroom holiday home in Borger — photo 3 of 5
3 / 5
2-bedroom holiday home in Borger — photo 4 of 5
4 / 5
2-bedroom holiday home in Borger — photo 5 of 5
5 / 5

De Drift 3-305, Borger

Borger · Drenthe · Ref BF-2092Source · Wim Stuursma Makelaardij · listed 21 Jun 2026
Asking price
€150,000
Net yield
9.2%
Gross on asking
27.3%
Est. revenue / yr
€40,970
Bedrooms
2
Built area
60 m²
Land
400 m²
Brixfox Score 81 · B+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.
9.2%
€16,639 net operating income /yr
Gross yield · all-in basis
22.8%
−13.6 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 Borger — 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
€156
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€40,970
ADR × occupancy × 365
Rate basis: lower quartile of comparable Airbnbs near this home (-14% vs their typical rate) — at this asking price the area's typical rate implied a return above the model's 12% plausibility limit, so the low end of the local rate card is used and the figure is marked low confidence.
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· 10.0% of price, auto-calculated
€15,000
Overdrachtsbelasting (transfer tax)€12,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€180,000
+20.0% 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
€40,970
Rental management
−€12,291
Booking channel fees
−€1,639
Cleaning & consumables
−€2,049
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€140
Maintenance reserve
−€1,200
Insurance
−€500
Box 3 wealth tax
−€3,262
Net operating income
€16,639/yr
Net yield on all-in investment
9.2%

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% · Borger 5-yr avg — historical, not a forecast8%
Indicative total return
9.2%/yr
9.2% 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

Borger · Drenthe

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B
Rental YieldStrong
9.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
72% average occupancy
Nightly RateAverage
€156 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceGood
400 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 9.2% (fully managed, on all-in cost) — outperforms most villas in this market
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
ADR of €156 limits revenue ceiling — consider repositioning potential
Visual appeal is below average — photos may not compete well on Airbnb listings

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback5.2 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.

Park: vakantiepark Hunzedal

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: 1990
Energy: a
Condition: good
View: water
Situation: Waterfront · Forest edge · Wooded surroundings · On a holiday park

Listing text from the makelaar, in Dutch

Borger – De Drift 3 - 305 Vraagprijs: € 150.000,- k.k. Vrijstaande stenen recreatiebungalow, gelegen op vakantiepark Hunzedal, met schitterend uitzicht over de voorgelegen recreatieplas met strand. De 4-persoons bungalow is gelegen op een perceel van 400m² eigen grond. Indeling: hal, entree, woonkamer (ca. 20m²) v.v. openslaande tuindeuren en houtkachel, open keuken met apparatuur (o.a. gaskookplaat, afzuigkap, magnetron, koelkast en vaatwasser), slaapkamer (ca. 6.3m²), vanuit de hal te bereiken slaapkamer (ca. 10.3m²), badkamer (ca. 5.4 m²) met wastafel, toilet en douche. Buitenom te bereiken berging met meterkast en CV-opstelling. Extra informatie: - Bouwjaar ca. 1990; - Verwarmd middels centrale verwarming (bouwjaar 2020) en houtkachel; - De woonkamer en slaapkamers zijn voorzien van PVC-vloeren; - De keuken is voorzien van nieuwe koelkast (2022) en nieuwe vaatwasser (2020); - Volledig nieuw interieur en meubilair; - Het platte dak is vernieuwd in 2022; - Geheel voorzien van kunststofkozijnen en deuren; - Aangeboden incl. inventaris. Opbrengsten afgelopen jaren (bruto): - 2020: € 19.174,- - 2021: € 24.242,- - 2022: € 23.052,- Vakantiepark Hunzedal: Hunzedal is door ANWB en ADAC uitgeroepen tot Beste Camping 2014. Het maximale aantal van 5 sterren is behaald in de nieuwe, gezamenlijke classificatie van de twee kampeerorganisaties. In totaal zijn er in heel Europa 144 campings met deze titel. Het uitgebreide recreatiemeer en het recreatiebad zijn goed voor heel wat uurtjes waterplezier. Maar ook gedurende de herfst- en wintermaanden bieden de vele faciliteiten volop keuze voor het hele gezin. Denkt u hierbij aan de kidsclub, paintballen en het Adventurepark. De prachtige omgeving nodigt bovendien uit tot heerlijke wandel- en fietstochten. Omgevingsinformatie: Borger (ca. 4700 inwoners) beschikt over uitgebreide voorzieningen met o.a. diverse scholen en een compleet aanbod van winkels op zowel loop als fietsafstand. Verder heeft Borger de beschikking over een overdekt verwarmd zwembad, een tandartspraktijk, huisarts en apotheek. Door de fraaie ligging midden op de Hondsrug bent u zo in het kenmerkende Drentse Zandgebied met o.a. Bossen, heidevelden en fraaie glooiingen in het landschap. Winkelvoorzieningen: Er zijn veel lokale ondernemers actief, waaronder meerdere bloemenzaken, apotheek, drogisterijen, kappers, schoenenzaak en slijterij, maar ook landelijke ketens als AH, Aldi, Blokker, Bruna, Etos, Euronics en Hema ontbreken niet. Daarnaast zijn er kledingzaken (dames en heren). Ook speciaalzaken op het gebied van wonen, zitten en slapen zijn vertegenwoordigd, evenals een tweetal garagebedrijven, benzinestation en wasstraat. Sportieve ontspanning: Op het gebied van sportieve ontspanning heeft Borger o.a. een sportschool, een overdekt subtropisch zwembad en meerdere openbare sportaccommodaties ten bate van gym, volleybal, voetbal, tennis etc. Daarnaast zijn er in de directe omgeving diverse golfmogelijkheden. Cultuur en uitgaan: Cultuur en uitgaan gaan hand in hand door het in Borger gevestigde hunebedcentrum, bibliotheek en diverse gezellige eetgelegenheden in en rond het dorp. Een bioscoop en theater vindt u in Stadskanaal op ca. 16km afstand. Assen, Groningen en Emmen: Voor nog meer voorzieningen zijn Emmen, Assen en Groningen prima met snelle busverbindingen (Q-liner) te bereiken en allen binnen een half uur per auto.

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 · Wim Stuursma 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.