Kerkelaan 35-12, Katlijk

Kerkelaan 35-12, Katlijk

Katlijk

€280,000

Asking Price

2

Bedrooms

64 m²

Living Area

Price
€280,000
Net yield
0.0%
Inquire
2-bedroom holiday home in Katlijk — photo 1 of 5
Fryslân Homes
1 / 5
2-bedroom holiday home in Katlijk — photo 2 of 5
2 / 5
2-bedroom holiday home in Katlijk — photo 3 of 5
3 / 5
2-bedroom holiday home in Katlijk — photo 4 of 5
4 / 5
2-bedroom holiday home in Katlijk — photo 5 of 5
5 / 5

Kerkelaan 35-12, Katlijk

Katlijk · Frisian Lakes · Ref BF-22891Source · Fryslân Homes · listed 17 Jul 2026
Asking price
€280,000
Net yield
0.0%
Gross on asking
4.7%
Est. revenue / yr
€13,282
Bedrooms
2
Built area
64 m²
Land
232 m²
Brixfox Score 38 · DKoop (eigen grond)Financial 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%
€-2,988 net operating income /yr
Gross yield · all-in basis
4.1%
−4.1 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 Katlijk — 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
€137
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
27%
Full-year estimate, market-calibrated
Projected annual revenue
€13,282
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· 9.1% of price, auto-calculated
€25,400
Overdrachtsbelasting (transfer tax)€22,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€320,400
+14.4% 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
€13,282
Rental management
−€3,985
Booking channel fees
−€531
Cleaning & consumables
−€664
Park charge (parkbijdrage)
€/yr−€500
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€262
Maintenance reserve
−€2,240
Insurance
−€500
Box 3 wealth tax
−€6,088
Net operating income
€-2,988/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 €2,988/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% · Katlijk 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

Katlijk · 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

38D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
27% average occupancy
Nightly RateAverage
€137 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
232 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
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 27% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback280.8 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€500/yr

The listing states about €500 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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

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: 1998
Energy: a

Listing text from the makelaar, in Dutch

Ruim recreëren midden in het groen van Oranjewoud: Op een bijzonder rustige plek, aan de rand van het kleinschalige Bungalowpark Oranjestins, staat deze ruime en verzorgde recreatiewoning. Hier geniet u van privacy, natuur en comfort, met de bossen, heidevelden en landerijen van het Parklandschap Oranjewoud letterlijk om de hoek. De woning ligt op een park met slechts 18 recreatiewoningen en biedt een fijne combinatie van rust, ruimte en gebruiksgemak. Dankzij de praktische indeling met een slaapkamer en badkamer op de begane grond is de woning bovendien levensloopbestendig. Of u nu zoekt naar een plek om te ontspannen, lange weekenden door te brengen of volop te genieten van wandelen, fietsen en natuur: deze recreatiewoning vormt een heerlijke uitvalsbasis in één van de mooiste groene gebieden van Friesland. Omgeving: de ligging is ideaal voor wie graag buiten is. Vanuit Oranjewoud bereikt u eenvoudig de bossen van het Katlijker Schar, de Katlijker Heide, de Tjonger Vallei en de Dellbuurster Heide. De omgeving kenmerkt zich door afwisselende landschappen, oude lanen, open vergezichten en volop wandel en fietsmogelijkheden. Ook cultureel heeft de omgeving veel te bieden. Denk aan het Belvedère Museum, de kunstmanifestatie Open Stal in Oldeberkoop en de diverse activiteiten en muziekfestivals die in de zomermaanden in en rondom Oranjewoud worden georganiseerd. Indeling begane grond: via de zijentree komt u binnen in de ruime hal met trapopgang, meterkast en toegang tot de belangrijkste vertrekken op de begane grond. De woonkamer ligt aan de achterzijde van de woning en vormt samen met de open keuken een lichte, prettige leefruimte. De pelletkachel zorgt voor extra sfeer, terwijl de dakramen aan beide zijden veel daglicht binnenlaten. Via de openslaande deur loopt u zo het terras op. Vanuit de woonkamer kijkt u prachtig uit op de groene bosstrook en de achterliggende landerijen. De open keuken beschikt over praktische bergruimte, een kookplaat met afzuiging en een spoelbak. Op de begane grond bevindt zich daarnaast een ruime tweepersoonsslaapkamer met openslaande deur naar buiten. De badkamer is voorzien van een douche, toilet, wastafel, elektrisch kacheltje en mechanische ventilatie met vochtsensor. De praktische berging is bereikbaar via de buitenzijde en biedt ruimte voor fietsen, tuingereedschap en opslag. Hier bevinden zich ook de boiler en de witgoedaansluitingen. Verdieping: op de verdieping komt u op de overloop, met toegang tot twee ruime slaapkamers. Buitenruimte: de woning beschikt over zowel een voortuin als een achtertuin. Aan de achterzijde is een terras aangelegd op het zuidwesten, waardoor u hier volop van de middag- en avondzon kunt genieten. De groene ligging en het vrije zicht geven de tuin een bijzonder ontspannen karakter. Een extra voordeel: het gras wordt voor u gemaaid, zodat u vooral bezig hoeft te zijn met genieten. Bijzonderheden: – Bouwjaar 1998 – Volledig geïsoleerd – Verwarming via elektrische verwarming en pelletkachel – Dubbelwandig rookkanaal aanwezig – Glasvezelaansluiting aanwezig – Alle ramen en deuren zijn voorzien van horren – Gelegen op een kleinschalig recreatiepark met 18 woningen – Jaarlijkse parkkosten € 500,– – Gras wordt voor u gemaaid – Slaapkamer en badkamer op de begane grond – Fraai uitzicht op groen en landerijen – Terras op het zuidwesten. Samengevat: een comfortabele, ruime en goed onderhouden recreatiewoning op een prachtige locatie in het groen. Met drie slaapkamers, een moderne keuken, zonnepanelen, een zonnig terras en een rustige ligging op een kleinschalig park is dit een ideale plek voor wie zorgeloos wil recreëren in de natuur van Oranjewoud.

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 · Fryslân Homes

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.