Elderskar 15, Elahuizen

Elderskar 15, Elahuizen

Elahuizen

Rural setting

€529,000

Asking Price

2

Bedrooms

88 m²

Living Area

Recreatie

Recreatiebestemming

Price
€529,000
Net yield
0.2%
Inquire
2-bedroom holiday home in Elahuizen — photo 1 of 5
Kingma & Walinga makelaars en taxateurs
1 / 5
2-bedroom holiday home in Elahuizen — photo 2 of 5
2 / 5
2-bedroom holiday home in Elahuizen — photo 3 of 5
3 / 5
2-bedroom holiday home in Elahuizen — photo 4 of 5
4 / 5
2-bedroom holiday home in Elahuizen — photo 5 of 5
5 / 5

Elderskar 15, Elahuizen

Elahuizen · Frisian Lakes · Ref BF-2140Source · Kingma & Walinga makelaars en taxateurs · listed 21 Jun 2026
Asking price
€529,000
Net yield
0.2%
Gross on asking
6.5%
Est. revenue / yr
€34,217
Bedrooms
2
Built area
88 m²
Land
685 m²
Brixfox Score 52 · CKoop (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.
0.2%
€892 net operating income /yr
Gross yield · all-in basis
5.8%
−5.6 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 Elahuizen — 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
€208
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
45%
Full-year estimate, market-calibrated
Projected annual revenue
€34,217
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· 8.6% of price, auto-calculated
€45,320
Overdrachtsbelasting (transfer tax)€42,320
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€589,320
+11.4% 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
€34,217
Rental management
−€10,265
Booking channel fees
−€1,369
Cleaning & consumables
−€1,711
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€495
Maintenance reserve
−€4,232
Insurance
−€500
Box 3 wealth tax
−€11,503
Net operating income
€892/yr
Net yield on all-in investment
0.2%

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% · Elahuizen 5-yr avg — historical, not a forecast8%
Indicative total return
0.2%/yr
0.2% 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

Elahuizen · 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

52C
Rental YieldWeak
0.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
45% average occupancy
Nightly RateGood
€208 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
685 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 685 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 0.2% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 45% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback47.4 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.

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: 2000
Energy: a
Situation: Rural setting

Listing text from the makelaar, in Dutch

Op landelijke locatie, in kleinschalig recreatiepark, nabij het Friese meer "De Fluessen" gelegen VRIJSTAANDE RECREATIEWONING met aangebouwde berging. Voor watersportliefhebbers werkelijk een toplocatie, want de woning is op loopafstand (100 meter) gelegen van de jachthaven “De Fluessen”. De woning is traditioneel gebouwd omstreeks 2000 op een ruime hoekkavel van maar liefst 685 m² eigen grond. Doordat het een hoekkavel betreft heeft u maximaal privacy en een prachtig uitzicht over de landerijen en het meer "De Fluessen". Een boot ligplaats is eventueel te huren in de direct naast het park gelegen jachthaven. Indeling: Begane grond: Hal met garderobe en de toiletruimte uitgevoerd met ook een fonteintje; badkamer met ligbad (met douche), een vaste wastafel en de wasmachineaansluiting. De zonnige en lichte L-woonkamer heeft onder andere een fraaie houtkachel en een grote glaspartij met schuifpui naar de royale tuin; De open inbouwkeuken heeft eveneens een schuifpui naar de tuin cq het vlonderterras. De moderne en vernieuwde keuken is voorzien van een spoel-werk schiereiland en een fraai 6 pits gasfornuis, een afzuigkap, een combi-magnetron, een koelkast en een afwasmachine. Doordat de woning voorzien is van grote glaspartijen tot aan de vloer heeft u vanuit de woonkamer en de keuken een prachtig uitzicht over de landerijen naar het meer "De Fluessen". De vloer op de begane grond is afgewerkt met fraaie eiken planken. Verdieping: Overloop; 2 slaapkamers waarvan twee zijn voorzien van een nagenoeg nieuwe (kunststof) dakkapel. De nagenoeg nieuwe, moderne badkamer op de verdieping is uitgevoerd met een douchecabine (met een "regen"douche en een handdouche), een 2e toilet en een breed, dubbel wastafelmeubel. Verder is er nog een berging met onder andere de CV-opstelling (Nefit trendline combiketel van circa 2015). De vloer op de verdieping is eveneens belegd met een fraaie eiken planken vloer. Tuin: In de volledig rondom gelegen tuin bevindt zich nog een aangebouwde stenen berging. De tuin is aangelegd met onder andere een bijzonder fraai hardhouten vlonderterras met pergola en overkapping, een gazon en diverse border en boompartijen. Aan de voorzijde is er parkeergelegenheid op eigen terrein en is er een laadpaal en een buitenkraan aanwezig. Algemeen: De woning, met een energielabel B, is volledig geïsoleerd en is voorzien van kunststof kozijnen (met grotendeels HR++ isolerende beglazing) en onderhoudsvriendelijke materialen. Kortom: Een goed onderhouden, modern uitgevoerde en onderhoudsarme recreatiewoning op toplocatie midden in het Friese landschap!

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 · Kingma & Walinga makelaars en taxateurs

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.