Het Zwiggelterveld 131, Zwiggelte

Het Zwiggelterveld 131, Zwiggelte

Zwiggelte

On a holiday park

€169,500

Asking Price

2

Bedrooms

64 m²

Living Area

Recreatie

Recreatiebestemming

Price
€169,500
Net yield
5.5%
ReportInquire
2-bedroom holiday home in Zwiggelte — photo 1 of 5
Woonaccent Natuurlijk
1 / 5
2-bedroom holiday home in Zwiggelte — photo 2 of 5
2 / 5
2-bedroom holiday home in Zwiggelte — photo 3 of 5
3 / 5
2-bedroom holiday home in Zwiggelte — photo 4 of 5
4 / 5
2-bedroom holiday home in Zwiggelte — photo 5 of 5
5 / 5

Het Zwiggelterveld 131, Zwiggelte

Zwiggelte · Drenthe · Ref BF-22358Source · Woonaccent Natuurlijk · listed 10 Jul 2026
Asking price
€169,500
Net yield
5.5%
Gross on asking
19.3%
Est. revenue / yr
€32,635
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
2
Built area
64 m²
Land
450 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.
5.5%
€10,957 net operating income /yr
Gross yield · all-in basis
16.2%
−10.7 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 Zwiggelte — 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
€124
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€32,635
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· 9.8% of price, auto-calculated
€16,560
Overdrachtsbelasting (transfer tax)€13,560
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€201,060
+18.6% 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
€32,635
Rental management
−€9,791
Booking channel fees
−€1,305
Cleaning & consumables
−€1,632
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€158
Maintenance reserve
−€1,356
Insurance
−€500
Box 3 wealth tax
−€3,686
Net operating income
€10,957/yr
Net yield on all-in investment
5.5%

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% · Zwiggelte 5-yr avg — historical, not a forecast8%
Yield + value growth
5.5%/yr
5.5% 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

Zwiggelte · 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
5.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
72% average occupancy
Nightly RateAverage
€124 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
450 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.5% (fully managed, on all-in cost) — outperforms most villas in this market
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
ADR of €124 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.2 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

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.

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 Landgoed Het Hart

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 1994
Energy: a
Condition: good
View: park-green
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Op het geliefde vakantiepark Landgoed Het Hart van Drenthe, midden in de natuur van Drenthe, staat deze goed onderhouden vrijstaande recreatiewoning op een fijne plek waar rust, comfort en ontspanning samenkomen. Het Zwiggelterveld 131 in Zwiggelte is een plek waar je direct het vakantiegevoel ervaart. Of je nu op zoek bent naar een eigen plek om te genieten van rust en natuur, of juist een recreatiewoning met interessante verhuurmogelijkheden, hier komt het allemaal samen. De woning is gebouwd in 1994, volledig geïsoleerd en door de jaren heen netjes onderhouden. Dankzij de aanwezige 16 zonnepanelen, de elektrische infrarood vloerverwarming in de hal, keuken en woonkamer én de elektrische boiler (inhoud 150 ltr) voor de warmwatervoorziening is er bovendien aandacht geweest voor comfort en duurzaamheid. De woning is geheel gasloos en heeft ook geen gasaansluiting meer. Verder is de woning voorzien van energielabel A. De verzorgde uitstraling maakt dat je hier zonder grote werkzaamheden kunt gaan genieten. Binnen voelt de woning verrassend ruim en licht aan. De tuingerichte woonkamer met openslaande deuren vormt een gezellige leefruimte waar zowel binnen als buiten mooi in elkaar overlopen. Vanuit de woonkamer loop je zo het zonnige terras op. De royale keuken, gerealiseerd in de voormalige slaapkamer op de begane grond, biedt veel werk en bergruimte en is voorzien van diverse inbouwapparatuur, waaronder een inductie kookplaat met oven en afzuigkap. De indeling is praktisch en comfortabel. Op de begane grond bevinden zich de hal met trapopgang, toilet, badkamer met douchecabine, wastafel en mechanische afzuiging en de sfeervolle woonkamer met open keuken. Verder een berging waar zich de elektrische boiler en de wasmachine bevindt. Op de verdieping zijn twee slaapkamers aanwezig, waarvan één met toegang tot een ruim balkon. De badkamer beschikt over een elektrische designradiator en de slaapkamers zijn voorzien van elektrische gevelkachels. Zowel de verwarmings- als de warmwaterinstallatie zijn online bedienbaar. Ook buiten is het heerlijk verblijven. Op één van de drie terrassen is altijd wel een plekje te vinden om van de zon te genieten. Het vakantiepark zelf biedt volop faciliteiten voor jong en oud. Denk aan een overdekt zwembad, speeltuinen, air trampoline, fietsverhuur, sportvelden en horecagelegenheid “De Tuinkamer” waar je terecht kunt voor een kop koffie of lunch. Terwijl kinderen zich vermaken op het park, geniet je hier zelf van rust, ruimte en het groene karakter van de omgeving. Daarnaast ligt het park direct aan Boswachterij Hart van Drenthe, een uitgestrekt natuurgebied van circa 5.000 hectare met bossen, heidevelden en talloze wandel en fietsroutes. Het gezellige dorp Westerbork ligt op korte afstand met winkels en horeca en ook het karakteristieke Orvelte bevindt zich vlakbij. De steden Assen en Emmen zijn eveneens goed bereikbaar. Kortom: een recreatiewoning op een prachtige locatie aan het slootje met vrij uitzicht richting het Oranjekanaal, gebouwd op één van de grootste kavels op het park. Een woning met comfort, duurzaamheid én verhuurmogelijkheden. Verhuur via de organisatie op het park behoort tot de mogelijkheden, maar is niet verplicht. Permanente bewoning is niet toegestaan. Benieuwd naar meer? Plan een bezichtiging. Onze makelaars laten je graag kennismaken met de woning.

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 · Woonaccent Natuurlijk

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.