Warmenbossenweg 3-48, Schoonloo

Warmenbossenweg 3-48, Schoonloo

Schoonloo

Wooded surroundings · Sheltered position · Outside the built-up area · On a holiday park · Quiet road

€249,500

Asking Price

3

Bedrooms

107 m²

Living Area

Recreatie

Recreatiebestemming

Price
€249,500
Net yield
1.4%
Inquire
3-bedroom holiday home in Schoonloo — photo 1 of 5
Lamberink Makelaars & Adviseurs
1 / 5
3-bedroom holiday home in Schoonloo — photo 2 of 5
2 / 5
3-bedroom holiday home in Schoonloo — photo 3 of 5
3 / 5
3-bedroom holiday home in Schoonloo — photo 4 of 5
4 / 5
3-bedroom holiday home in Schoonloo — photo 5 of 5
5 / 5

Warmenbossenweg 3-48, Schoonloo

Schoonloo · Drenthe · Ref BF-23029Source · Lamberink Makelaars & Adviseurs · listed 19 Jul 2026
Asking price
€249,500
Net yield
1.4%
Gross on asking
9.7%
Est. revenue / yr
€24,257
Bedrooms
3
Built area
107 m²
Land
419 m²
Brixfox Score 74 · B+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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.
1.4%
€4,143 net operating income /yr
Gross yield · all-in basis
8.4%
−7.0 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 Schoonloo — 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
€108
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
62%
Full-year estimate, market-calibrated
Projected annual revenue
€24,257
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· 9.2% of price, auto-calculated
€22,960
Overdrachtsbelasting (transfer tax)€19,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€287,460
+15.2% 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
€24,257
Rental management
−€7,277
Booking channel fees
−€970
Cleaning & consumables
−€1,213
Park charge (parkbijdrage)
€/yr−€1,000
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€233
Maintenance reserve
−€1,996
Insurance
−€500
Box 3 wealth tax
−€5,425
Net operating income
€4,143/yr
Net yield on all-in investment
1.4%

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% · Schoonloo 5-yr avg — historical, not a forecast8%
Indicative total return
1.4%/yr
1.4% 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

Schoonloo · 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

74B
Rental YieldWeak
1.4% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
62% average occupancy
Nightly RateWeak
€108 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
419 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
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 1.4% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
ADR of €108 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback21.8 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

The listing indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,000/yr

The listing states about €1,000 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.

Park: bungalowpark Boerhaarsveld

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: 2002
Energy: a
Situation: Wooded surroundings · Sheltered position · Outside the built-up area · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Vrijstaande recreatievilla op royale eigen kavel midden in de Drentse natuur Op het kleinschalige bungalowpark Boerhaarsveld staat deze uitstekend onderhouden vrijstaande recreatievilla op een royale en besloten kavel van maar liefst 419 m² eigen grond. Met een woonoppervlakte van 107 m², drie volwaardige slaapkamers en een zonnige, privacyrijke tuin is dit een heerlijke plek voor eigen recreatief verblijf én een aantrekkelijke investering dankzij de goede verhuurmogelijkheden. Wonen in het groen Boerhaarsveld ligt midden in de prachtige Drentse natuur, omringd door uitgestrekte bossen, heidevelden en een uitgebreid netwerk van fiets- en wandelroutes. In de nabijgelegen dorpen Westerbork, Schoonoord, Rolde en Borger vindt u diverse winkels, gezellige horecagelegenheden, recreatieplassen en andere voorzieningen. Indeling Begane grond Via de entree met meterkast en toilet komt u in de lichte, L-vormige woonkamer. Dankzij de grote raampartijen geniet u hier van veel daglicht en een mooi uitzicht op de tuin. De halfopen keuken is voorzien van vernieuwde inbouwapparatuur en sluit naadloos aan op de woonkamer. Daarnaast beschikt de woning over een praktische bijkeuken. Eerste verdieping Op de verdieping bevinden zich drie ruime slaapkamers van circa 10 m², 11 m² en 15 m². De badkamer is compleet ingericht met een douche, wastafel en een tweede toilet. Bergzolder Over de volledige lengte van de woning bevindt zich een ruime bergzolder, ideaal voor het opbergen van seizoensspullen en overige zaken. Buitenruimte De onderhoudsvriendelijk aangelegde tuin biedt veel privacy en is dankzij de beschutte ligging een heerlijke plek om in alle rust van de zon te genieten. Voor fietsen en tuingereedschap is er een vrijstaande houten berging van circa 7 m² aanwezig. Bijzonderheden - Vrijstaande recreatievilla op 419 m² eigen grond - Woonoppervlakte ca. 107 m² - Drie ruime slaapkamers - Lichte woonkamer en halfopen keuken met vernieuwde inbouwapparatuur - Volledig geïsoleerd - Energielabel B - Intergas cv-ketel uit 2021 - Vrijstaande houten berging - De woning wordt aangeboden inclusief de (in 2021 aangeschafte) gehele inventaris. - Goede mogelijkheden voor recreatieve verhuur (niet verplicht) - Kleinschalig en rustig bungalowpark - Parkkosten circa €1.000,- per jaar Bent u op zoek naar een comfortabele recreatiewoning op een prachtige locatie in de natuur, met volop ruimte, privacy en uitstekende verhuurmogelijkheden? Dan is deze vrijstaande recreatievilla op Boerhaarsveld absoluut een bezichtiging waard. Toelichting meting gebruiksoppervlakte De woning is gemeten op basis van de Branche Brede Meetinstructie (BBMI). Deze meetinstructie is bedoeld om een meer eenduidige manier van meten toe te passen voor het geven van een indicatie van de gebruiksoppervlakte. De meetinstructie sluit verschillen in meetuitkomsten niet volledig uit, bijvoorbeeld door interpretatieverschillen, afrondingen of beperkingen bij het uitvoeren van de meting.

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 · Lamberink Makelaars & Adviseurs

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.