Foarwei 21-89, Aldwâld

Foarwei 21-89, Aldwâld

Aldwâld

Waterfront · On navigable water · Next to a park · On a holiday park · Quiet road

€347,500

Asking Price

3

Bedrooms

90 m²

Living Area

Recreatie

Recreatiebestemming

Price
€347,500
Net yield
1.5%
ReportInquire
3-bedroom holiday home in Aldwâld — photo 1 of 5
Van der Schaaf & Schievink
1 / 5
3-bedroom holiday home in Aldwâld — photo 2 of 5
2 / 5
3-bedroom holiday home in Aldwâld — photo 3 of 5
3 / 5
3-bedroom holiday home in Aldwâld — photo 4 of 5
4 / 5
3-bedroom holiday home in Aldwâld — photo 5 of 5
5 / 5

Foarwei 21-89, Aldwâld

Aldwâld · Frisian Lakes · Ref BF-21933Source · Van der Schaaf & Schievink · listed 4 Jul 2026
Asking price
€347,500
Listed 119 days ago
Net yield
1.5%
Gross on asking
9.0%
Est. revenue / yr
€31,237
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
3
Built area
90 m²
Land
450 m²
Brixfox Score 66 · BKoop (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.
1.5%
€5,994 net operating income /yr
Gross yield · all-in basis
7.9%
−6.4 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 Aldwâld — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

5.0rating
8reviews
$501asking / night

Pro evidence

Active rental income detected

This vacation home is actively listed on Airbnb, asking $501/night with 8 reviews. This is a newer listing building its reputation.

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
€166
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
51%
Full-year estimate, market-calibrated
Projected annual revenue
€31,237
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· 8.9% of price, auto-calculated
€30,800
Overdrachtsbelasting (transfer tax)€27,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€393,300
+13.2% 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
€31,237
Rental management
−€9,371
Booking channel fees
−€1,249
Cleaning & consumables
−€1,562
Park charge (parkbijdrage)
€/yr−€400
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€325
Maintenance reserve
−€2,780
Insurance
−€500
Box 3 wealth tax
−€7,556
Net operating income
€5,994/yr
Net yield on all-in investment
1.5%

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.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Aldwâld 5-yr avg — historical, not a forecast8%
Yield + value growth
1.5%/yr
1.5% net yield + 0% value growth
Value growth figures 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Aldwâld · 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
1.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
51% average occupancy
Nightly RateAverage
€166 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
450 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 1.5% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 51% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback22.6 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

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)€400/yr

The listing states about €400 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.

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: 2001
Energy: a
Condition: good
View: water
Situation: Waterfront · On navigable water · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Zeer ruime, traditioneel gebouwde, vrijstaande recreatiewoning aan open vaarwater met ca. 30m aanlegsteiger ( geschikt voor 10 personen). Bent u op zoek naar een recreatiewoning aan het water, op een natuurpark met zeer lage jaarlijkse parkkosten (€ 400,-per jaar) in een prachtig Noord-Oost Fries landschap? Verdiep u dan even in deze woning! De woning heeft een grote achtertuin volledig op het zuiden georiënteerd en biedt meerdere terrassen. Langs de oever kunt u eventueel meerdere boten aanleggen en heerlijk van het water genieten (zwemmen, vissen, suppen, varen). De woning wordt momenteel als 10-persoons BenB verhuurd met uitstekende resultaten. Een combinatie van eigen gebruik en verhuur biedt een fraai rendement. Wilt u de woning een groot deel van het jaar zelf gebruiken en ‘s winters met een camper op pad? Het park biedt veel flexibiliteit en vrijheid! De recreatiewoning heeft grofweg een oppervlakte van 6x11 meter en nog een zij-aanbouw! Indeling Op de begane grond is er een entree met meterkast, deur naar aangebouwde geïsoleerde schuur, CV-kast, meterkast, complete badkamer met douche, toilet en dubbele wastafel, ruime slaapkamer, woonkamer op het zuiden met schuifpui naar mooie tuin en een open keuken voorzien van veel inbouwapparatuur. Eerste verdieping Op de verdieping is een overloop, 2e toilet, berging en 2 grote slaapkamers met wasgelegenheid. In totaal zijn er 10 bedden beschikbaar. Bijzonderheden Er is sprake van centrale verwarming (combiketel 2013) en de woning is goed geïsoleerd. Het geheel staat op 450 m2 eigen grond met parkeergelegenheid voor de deur. Alle nutsvoorzieningen zijn aanwezig in de meterkast, inclusief glasvezel. Aan de oostkant van de woning bevindt zich een grote houten hobbyschuur van ca. 10x2.5m die opgedeeld is in een dichte schuur en een overkapping. Het park heeft geen zwembadvoorzieningen, tennisbanen etc, maar is vooral bedoeld voor rustzoekers, natuur- en waterliefhebbers. Daardoor zijn de parkkosten zeer beperkt. Overigens zijn alle voorzieningen beschikbaar binnen een afstand van 3 km in het fraaie nabijgelegen dorp Kollum. De omgeving biedt fantastische recreatiemogelijkheden zoals het Nationaal park Lauwersmeer, de veerverbinding naar de Waddeneilanden en fietsen en varen in de omgeving is een genot. -woonoppervlakte: ca 90 m2 -inhoud: 290 m3 -bouwjaar: 2001 Bent u geïnteresseerd geraakt? Stuur ons een mail en we plannen een bezichtiging! Vraagprijs: € 347.500,- k.k.

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.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules
Included with Pro once its free trial ends

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 · Van der Schaaf & Schievink

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.