Vosseleane 27, Woudsend

Vosseleane 27, Woudsend

Woudsend

On navigable water

€278,000

Asking Price

5

Bedrooms

70 m²

Living Area

Recreatie

Recreatiebestemming

Price
€278,000
Net yield
11.2%
Inquire
5-bedroom holiday home in Woudsend — photo 1 of 5
MAKELAARDIJ VAN ENGELENBURG B.V.
1 / 5
5-bedroom holiday home in Woudsend — photo 2 of 5
2 / 5
5-bedroom holiday home in Woudsend — photo 3 of 5
3 / 5
5-bedroom holiday home in Woudsend — photo 4 of 5
4 / 5
5-bedroom holiday home in Woudsend — photo 5 of 5
5 / 5

Vosseleane 27, Woudsend

Woudsend · Frisian Lakes · Ref BF-23107Source · MAKELAARDIJ VAN ENGELENBURG B.V. · listed 20 Jul 2026
Asking price
€278,000
Net yield
11.2%
Gross on asking
28.2%
Est. revenue / yr
€78,287
Bedrooms
5
Built area
70 m²
Land
651 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.
11.2%
€35,477 net operating income /yr
Gross yield · all-in basis
24.6%
−13.4 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 Woudsend — 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
€397
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
54%
Full-year estimate, market-calibrated
Projected annual revenue
€78,287
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the position on navigable water 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· 9.1% of price, auto-calculated
€25,240
Overdrachtsbelasting (transfer tax)€22,240
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€318,240
+14.5% 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
€78,287
Rental management
−€23,486
Booking channel fees
−€3,131
Cleaning & consumables
−€3,914
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€260
Maintenance reserve
−€2,224
Insurance
−€500
Box 3 wealth tax
−€6,045
Net operating income
€35,477/yr
Net yield on all-in investment
11.2%

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% · Woudsend 5-yr avg — historical, not a forecast8%
Indicative total return
11.2%/yr
11.2% 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

Woudsend · 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

81B
Rental YieldStrong
11.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
54% average occupancy
Nightly RateStrong
€397 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
651 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 11.2% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €397 — positioned in the top tier
Generous 651 m² land — room for expansion or amenities
Occupancy at 54% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback4.7 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.

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. 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: 1903
Energy: a
Situation: On navigable water

Listing text from the makelaar, in Dutch

Schitterende gemoderniseerde vakantiewoning (hoekwoning) instapklaar! De woning biedt veel sfeer en is ingericht met o.a een royale woonkamer met een royale aangebouwde veranda, eetkamer met keukenopstelling, toiletruimte en een badkamer. De verdieping is ingericht met een overloop met kastruimte en 3 slaapkamers met dakkapellen. Verzorgde voor en achtertuin met fraaie bestrating, bloeiende borders, groene hagen, vrijstaande stenen schuur en een houten berging. Bij de woning hoort een eigen ligplaats op loopafstand. Via het achterpad loop je zo naar je eigen ligplaats aan de Welle. Vanuit hier is er een directe vaarverbinding naar het Heegermeer/Fluessen en het Slotermeer. En op loopafstand van de sfeervolle dorpskern van Woudsend. De vakantiewoning wordt aangeboden inclusief inventaris behoudens enkele persoonlijke bezittingen. De woning biedt een verzorgde indruk met veel sfeer en een harmonieuze inrichting. In 2024 is de woning rondom geschilderd. Daarnaast is de woning verduurzaamd met Hr-beglazing, grotendeels muur en dakisolatie. Kortom; een sfeervolle woning met veel comfort inclusief een eigen ligplaats! GESCHIEDENIS Deze voormalige bedrijfswoning behoorde toe aan de melkfabriek van Woudsend. In 1902 wordt de vereniging Coöperatieve Zuivelfabriek in Woudsend opgericht met de mooie naam “De Samenwerking”. De ligging aan doorgaand vaarwater De Welle is ideaal voor de aanvoer van producten. In 1964 sloot vanwege schaalvergroting de fabriek in Woudsend. De woning heeft in 1971 een recreatieve functie verkregen. INDELING De begane grond is als volgt ingedeeld; entree aan het looppad naar de Welle. Overdekte royale veranda met een sfeervolle woonkamer met lange ramen die zorgen voor veel lichtinval, vaste kasten en een openhaard met elektrische voorzethaard. Een apart eet/zitgedeelte met halfopen keuken inclusief apparatuur, toiletruimte met fonteintje en badkamer met doucheruimte en wastafelmeubel. VERDIEPING Overloop met lichtinval en kastruimte. Er zijn 3 slaapkamers aanwezig voorzien van dakkapellen en kastruimte. ZOLDER Bereikbare zolder met voldoende bergruimte. TUIN De tuin aan de voorzijde is o.a ingericht met een royale veranda, diverse bloeiende borders en struiken. De achtertuin beschikt over een bestraat terras en een vrijstaande stenen berging en houten berging. WOUDSEND Woudsend is een levendig watersportdorp midden in het Friese merengebied. De doorgaande vaarroute door Woudsend, de Ee ligt precies tussen het Heegermeer/De Fluessen en het Slotermeer. Er zijn prachtige vaarroutes naar alle richtingen, stadjes en dorpen, waaronder; Sloten, Heeg, Lemmer, Sneek, Stavoren en naar het IJsselmeer. Woudsend heeft een sfeervolle kern en is een geliefd en levendig dorp om in te wonen en te recreëren. Er zijn diverse jachthavens, restaurants, voldoende winkels, huisartsenpraktijk met fysiotherapie, supermarkt; 7 dagen van de week geopend, sportverenigingen, twee basisscholen, peuterschool en kinderopvang. Het gehele jaar door zijn er diverse evenementen en activiteiten. Daarnaast zijn er prachtige wandel-, en fietsroutes langs het Slotermeer, Heegermeer en richting Gaasterland met haar glooiende landschappen, bossen en strandjes aan het IJsselmeer. In de directe omgeving zijn twee prachtige golfbanen. Woudsend is uitstekend bereikbaar vanaf de A6.

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 · MAKELAARDIJ VAN ENGELENBURG B.V.

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.