De Stuw 12, Zuidwolde (DR)

De Stuw 12, Zuidwolde (DR)

Zuidwolde (DR)

€75,000

Asking Price

1

Bedrooms

26 m²

Living Area

Recreatie

Recreatiebestemming

Price
€75,000
Net yield
4.2%
Inquire
1-bedroom holiday home in Zuidwolde (DR) — photo 1 of 5
Internetmakelaar.com I Zelf uw huis verkopen!
1 / 5
1-bedroom holiday home in Zuidwolde (DR) — photo 2 of 5
2 / 5
1-bedroom holiday home in Zuidwolde (DR) — photo 3 of 5
3 / 5
1-bedroom holiday home in Zuidwolde (DR) — photo 4 of 5
4 / 5
1-bedroom holiday home in Zuidwolde (DR) — photo 5 of 5
5 / 5

De Stuw 12, Zuidwolde (DR)

Zuidwolde (DR) · Drenthe · Ref BF-2313Source · Internetmakelaar.com I Zelf uw huis verkopen! · listed 21 Jun 2026
Asking price
€75,000
Net yield
4.2%
Gross on asking
22.3%
Est. revenue / yr
€16,698
Bedrooms
1
Built area
26 m²
Land
100 m²
Brixfox Score 73 · BGround lease (erfpacht)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.
4.2%
€4,135 net operating income /yr
Gross yield · all-in basis
16.9%
−12.7 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 Zuidwolde (DR) — 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
€117
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€16,698
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· 12.0% of price, auto-calculated
€9,000
Overdrachtsbelasting (transfer tax)€6,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€99,000
+32.0% 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
€16,698
Rental management
−€5,009
Booking channel fees
−€668
Cleaning & consumables
−€835
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€70
Maintenance reserve
−€600
Insurance
−€500
Box 3 wealth tax
−€1,631
Net operating income
€4,135/yr
Net yield on all-in investment
4.2%

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% · Zuidwolde (DR) 5-yr avg — historical, not a forecast8%
Indicative total return
4.2%/yr
4.2% 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

Zuidwolde (DR) · 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

73B
Rental YieldGood
4.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
39% average occupancy
Nightly RateWeak
€117 per night
Visual AppealPending
Analysis pending
Size & SpaceWeak
100 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 39% — factor in seasonal gaps
ADR of €117 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
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.

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: 2025
Energy: d

Listing text from the makelaar, in Dutch

Sfeervol en duurzaam Tinyhouse op ruime kavel – instapklaar en met uitstekend verhuurpotentieel. Let op permanente bewoning is niet toegestaan. Ben je op zoek naar een stijlvol Tinyhouse waar comfort, duurzaamheid en rendement samenkomen? Dit charmante Tinyhouse staat op een kleinschalig recreatiepark, omringd door groen en gelegen aan de rand van het bos. Op het park vind je onder andere een speeltuin, een klimpark voor kinderen, een restaurant en campingwinkel. Je loopt vanuit het huisje zo het bos in en in de omgeving is ontzettend veel te beleven. Het prachtig afgewerkte Tinyhouse (3,5 x 7,5 meter – ca. 25 m2) biedt alles wat je nodig hebt voor een ontspannen verblijf en interessante verhuurmogelijkheden. Dankzij de ideale ligging, direct tegenover de speeltuin en het zwembad van het park, is dit een perfecte plek voor gezinnen met jonge kinderen. Daarnaast beschikt het huisje over een eigen parkeerplaats op het perceel, wat zorgt voor extra comfort en gemak. Bouw & exterieur De woning is volledig opgebouwd uit hoogwaardig hout en heeft een strakke esthetische uitstraling. Dankzij de hardhouten kozijnen met HR++ glas en de uitstekende isolatie (dak RC 4,5 / gevel RC 3,2 / vloer RC 4,0) is het comfort hoog en het energieverbruik laag. Verwarming en warm water worden verzorgd door een zuinige CV-ketel. Ook is er voorzien in een afzuigsysteem i.c.m. natuurlijke ventilatie voor een aangenaam binnenklimaat. Interieur & indeling Binnen ervaar je direct de warme, stoere sfeer dankzij de prachtige zichtbare houten balklaag en houten wandafwerking. In de complete badkamer ervaar je de luxe van hoogwaardig sanitair, een ruime douche en strakke betonlook wandafwerking. Het Tinyhouse wordt deels gemeubileerd aangeboden en is direct klaar voor gebruik of verhuur. Het interieur is praktisch, slim en warm: • Slaapkamer met een comfortabel tweepersoonsbed (160x200 cm) • Plus een stapelbed (80x200 cm) • Ruime eettafel voor vier personen • Handige opberglades onder de bedden • Hoogwaardige keuken met degelijke apparatuur • PVC vloer • Fraaie handgemaakte houten deuren • Alle ruimtes zijn voorzien van passende ledverlichting Rendement & park Het park biedt goede verhuurmogelijkheden in eigen beheer, waardoor een aantrekkelijk rendement haalbaar is. De jaarlijkse kosten zijn overzichtelijk (2026): • Kavelhuur: E 1.981 (1 april t/m 31 oktober) • Huisvuil: E. 105 per jaar • Rioolheffing: E 198 per jaar • Kosten voor gas, water en elektriciteit op basis van verbruik • Parkkosten bij verhuur zijn variabel Neem voor meer informatie of het plannen van een bezichtiging contact op. Bezichtigen is op afspraak mogelijk.

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 · Internetmakelaar.com I Zelf uw huis verkopen!

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.