Warmenbossenweg 3-A1, Schoonloo

Warmenbossenweg 3-A1, Schoonloo

Schoonloo

€188,500

Asking Price

3

Bedrooms

57 m²

Living Area

Recreatie

STR-friendly zoning

About this property

Traditioneel gebouwde, vrijstaande recreatiewoning (bungalow) met tuinhuis en 5 zonnepanelen, gelegen op een royaal perceel van 556 m² eigen grond. De woning bevindt zich op het kleinschalige en rustige Bungalowpark Boerhaarsveld in Schoonloo (Drenthe), bestaande uit slechts 63 recreatiewoningen. Het park ligt midden in de natuur, omringd door drie boswachterijen, in het zuiden van het Nationaal Park Drentsche Aa. De bungalow is in 1992 traditioneel gebouwd, in 2018 gerenoveerd en volledig geïsoleerd (dak, muur en vloer). De woning is voorzien van vloerverwarming, centrale verwarming en dubbel glas. Dankzij de zonnepanelen zijn de energiekosten relatief laag. Rondom de woning ligt een fraai aangelegde tuin met meerdere terrassen en veel privacy. Er is parkeergelegenheid bij de woning en een apart tuinhuis voor extra opslag. Gebruik & verhuur De recreatiewoning is uitsluitend bestemd voor recreatief gebruik (geen permanente bewoning of inschrijving mogelijk). Verhuur is niet verplicht. De jaarlijkse beheerkosten bedragen +/- € 1.495,00 (exclusief BTW). Indien u besluit te verhuren, dan vindt verhuur uitsluitend plaats via Boerhaarsveld C.V. Verhuur in eigen beheer of via andere kanalen is niet toegestaan. De verhuurresultaten van de afgelopen drie jaar zijn inzichtelijk. De woning wordt inclusief inventaris (exclusief hottub) verkocht en is direct te gebruiken. Naast deze woning zijn er op Bungalowpark Boerhaarsveld nog enkele andere recreatiewoningen te koop. Het actuele aanbod vindt u op onze website. Op verzoek sturen wij u graag de uitgebreide verkoopbrochure van deze woning toe.

3-bedroom freehold villa in Schoonloo — photo 1 of 5
Funda
3-bedroom freehold villa in Schoonloo — photo 2 of 5
3-bedroom freehold villa in Schoonloo — photo 3 of 5
3-bedroom freehold villa in Schoonloo — photo 4 of 5
3-bedroom freehold villa in Schoonloo — photo 5 of 5

Warmenbossenweg 3-A1, Schoonloo

Schoonloo · Ref BF-22299 Source verified · Funda · listed 9 Jul 2026
Asking price · Freehold
$204,891
View original listing
Ownership
Freehold
Bedrooms
3
Built area
57 m²
Land
556 m²
True net yield
7.2%
≈ $2,851/mo net after costs & tax
5-yr total return (net + appreciation)
17.9% / yr avg
Payback in ~14 yrs from rent
Brixfox Score 81 · B+
Modelled from Airbnb listings we track across Schoonloo — live calendar data. Projections are estimates, not financial advice.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Schoonloo

Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$153/night
50% ($77)Brixfox estimate($153/night)200% ($307)
Occupancy
72%
10%Brixfox estimate(72%)100%

Short-Term Rental

Indicative
Yearly income
$27,710
Likely range $16,626 – $38,793
Airbnb data$153/night · 72% occupancy
Rental income
$153/night · 72% occ.
$40,207
Running costs (20%)
Utilities, cleaning, maintenance
-$8,041
Box 3 wealth tax
Dutch deemed-return tax on net asset value
-$4,455
Net income
11.3% ROI
$27,710

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Schoonloo.

$2.1M$1.6M$1.0M$524K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $189K
Capital appreciation
Property value growing at +4%/yr based on Schoonloo market trends.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 7: rental income alone has repaid the full purchase price.
2x return
Year 6: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$229K
+22%
Rental Income
+$135K
Total Position
$365K
+93%
14.1%/yr
Year 10
Capital Value
$279K
+48%
Rental Income
+$292K
Total Position
$571K
+203%
11.7%/yr
Year 20
Capital Value
$413K
+119%
Rental Income
+$685K
Total Position
$1.1M
+483%
9.2%/yr
Year 30
Capital Value
$611K
+224%
Rental Income
+$1.2M
Total Position
$1.8M
+868%
7.9%/yr

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Strong
11.3% annual return
Occupancy
Good
72% average occupancy
Nightly Rate
Good
$141 per night
Visual Appeal
Pending
Analysis pending
Size & Space
Strong
556 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

High rental yield at 11.3% — outperforms most villas in this market
Generous 556 m² land — room for expansion or amenities
Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
STR zoning not confirmed — verify before purchasing for short-term rental use

This villa is a strong investment. High rental demand and good returns make it suitable for both active and passive investors.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

52% occ.
7.7%
$1,568/mo
62% occ.
9.5%
$1,941/mo
72% occ.
11.3%
$2,314/mo
current
82% occ.
13.1%
$2,687/mo

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Netherlands may impact actual yields.