Vogels' tún 69, Tzummarum

Vogels' tún 69, Tzummarum

Tzummarum

On a holiday park

€137,500

Asking Price

2

Bedrooms

37 m²

Living Area

Recreatie

Recreatiebestemming

Price
€137,500
Net yield
0.0%
Inquire
2-bedroom holiday home in Tzummarum — photo 1 of 5
Miedema Makelaars
1 / 5
2-bedroom holiday home in Tzummarum — photo 2 of 5
2 / 5
2-bedroom holiday home in Tzummarum — photo 3 of 5
3 / 5
2-bedroom holiday home in Tzummarum — photo 4 of 5
4 / 5
2-bedroom holiday home in Tzummarum — photo 5 of 5
5 / 5

Vogels' tún 69, Tzummarum

Tzummarum · Frisian Lakes · Ref BF-2138Source · Miedema Makelaars · listed 21 Jun 2026
Asking price
€137,500
Net yield
0.0%
Gross on asking
5.4%
Est. revenue / yr
€7,442
Bedrooms
2
Built area
37 m²
Land
195 m²
Brixfox Score 35 · DKoop (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.
0.0%
€-2,710 net operating income /yr
Gross yield · all-in basis
4.5%
−4.5 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
€88
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
23%
Full-year estimate, market-calibrated
Projected annual revenue
€7,442
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· 10.2% of price, auto-calculated
€14,000
Overdrachtsbelasting (transfer tax)€11,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€166,500
+21.1% 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
€7,442
Rental management
−€2,233
Booking channel fees
−€298
Cleaning & consumables
−€372
Park charge (parkbijdrage)
€/yr−€1,030
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€129
Maintenance reserve
−€1,100
Insurance
−€500
Box 3 wealth tax
−€2,990
Net operating income
€-2,710/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 €2,710/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

35D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
23% average occupancy
Nightly RateWeak
€88 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
195 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 23% — factor in seasonal gaps

Below market for this price point.

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 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,030/yr

The listing states about €1,030 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: 2010
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Op zoek naar een eigen plek om er even helemaal tussenuit te zijn? Op Recreatiepark De Friese Wadden in Tzummarum staat deze verzorgde, vrijstaande recreatiewoning op een ruim perceel eigen grond. Een fijne plek waar rust, privacy en comfort samenkomen. Of je nu een weekend wilt ontspannen, langere tijd wilt recreëren of op zoek bent naar een sfeervolle uitvalsbasis in het noorden van Friesland — hier voelt het direct als vakantie. De woning is vrijstaand gelegen en beschikt over een zonnig terras, een groene tuin rondom en een praktische vrijstaande berging voor fietsen, tuinspullen of extra opslag. Dankzij de vrije ligging op het perceel geniet je hier volop van privacy en het buitenleven. Indeling: Via de entree kom je binnen in de hal met toegang tot het toilet met fonteintje. Vanuit de hal stap je de lichte woonkamer binnen. Door de vele raampartijen is er een prettige lichtinval en voelt de ruimte verrassend ruim aan. De woonkamer staat in open verbinding met de keuken, die is uitgevoerd in een praktische hoekopstelling en voorzien is van de nodige werk- en kastruimte. Voor extra sfeer is er een houtkachel aanwezig. Deze is momenteel niet functioneel, maar geeft de ruimte wel een warme en karaktervolle uitstraling. De woning wordt verwarmd d.m.v. een Zibro laserkachel. De recreatiewoning beschikt over twee kamers: Een royale slaapkamer met direct aangrenzend een bijzonder detail: een bad en wastafel in de slaapkamer, wat zorgt voor een luxe en ontspannen vakantiesfeer en een tweede kamer die ideaal is als slaap-/werkkamer, perfect voor logees, hobby of thuiswerken tijdens een langer verblijf. Tuin: Buiten vind je een ruim terras waar je heerlijk kunt genieten van de zon, rust en het groen rondom de woning. Daarnaast beschikt het perceel over een vrijstaande houten berging. Goed om te weten: + Vrijstaande recreatiewoning + Gelegen op Recreatiepark De Friese Wadden + Ruim perceel met veel privacy + Vrijstaande berging aanwezig + Slaapkamer met hoekbad en wastafelmeubel + Extra slaap-/werkkamer + Zibro laserkachel en houtkachel aanwezig (niet functioneel) + Warm watervoorziening d.m.v. geiser met aggregaat + Parkeren op eigen perceel + Goede verhuurmogelijkheden + 365 dagen recreëren is mogelijk (permanente inschrijving is niet toegestaan) + De parkbijdrage bedragen circa € 1.030,00 per jaar Een heerlijke recreatieplek waar je ieder seizoen kunt genieten van rust, ruimte en het Friese buitenleven. Recreatiepark De Friese Wadden in Tzummarum biedt veel voorzieningen zoals het centrumgebouw met receptie, zwembad, speelterrein, sportgelegenheden, cafetaria en is gelegen op een van de mooiste stukjes van Nederland. Op het park vind je de rust die je zoekt, terwijl de omgeving volop mogelijkheden biedt. Binnen een paar minuten sta je te genieten van het prachtige uitzicht over de Waddenzee. Een boot naar één van de Waddeneilanden ligt binnen handbereik. Of geniet van de vele fietstochten die je in de omgeving kunt maken door diverse pittoreske dorpjes. De hoofdstad van Friesland, Leeuwarden, is gelegen op circa 17 km van Tzummarum. Deze stad biedt een verscheidenheid aan restaurantjes, musea en leuke winkels, in de met grachten gevulde binnenstad. 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 · Miedema 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.