De Bûtertonne 38, Delfstrahuizen

De Bûtertonne 38, Delfstrahuizen

Delfstrahuizen

Waterfront · On navigable water · Open view · Sheltered position · On a holiday park · Quiet road · Beach on foot

€300,000

Asking Price

2

Bedrooms

41 m²

Living Area

Recreatie

Recreatiebestemming

Price
€300,000
Net yield
1.8%
Inquire
2-bedroom holiday home in Delfstrahuizen — photo 1 of 5
A7 Makelaars
1 / 5
2-bedroom holiday home in Delfstrahuizen — photo 2 of 5
2 / 5
2-bedroom holiday home in Delfstrahuizen — photo 3 of 5
3 / 5
2-bedroom holiday home in Delfstrahuizen — photo 4 of 5
4 / 5
2-bedroom holiday home in Delfstrahuizen — photo 5 of 5
5 / 5

De Bûtertonne 38, Delfstrahuizen

Delfstrahuizen · Frisian Lakes · Ref BF-23509Source · A7 Makelaars · listed 25 Jul 2026
Asking price
€300,000
Net yield
1.8%
Gross on asking
10.5%
Est. revenue / yr
€31,407
Bedrooms
2
Built area
41 m²
Land
516 m²
Brixfox Score 66 · BKoop (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.
1.8%
€6,205 net operating income /yr
Gross yield · all-in basis
9.2%
−7.4 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 Delfstrahuizen — 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
€162
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€31,407
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position 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· 9.0% of price, auto-calculated
€27,000
Overdrachtsbelasting (transfer tax)€24,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€342,000
+14.0% 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
€31,407
Rental management
−€9,422
Booking channel fees
−€1,256
Cleaning & consumables
−€1,570
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€281
Maintenance reserve
−€2,400
Insurance
−€500
Box 3 wealth tax
−€6,523
Net operating income
€6,205/yr
Net yield on all-in investment
1.8%

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% · Delfstrahuizen 5-yr avg — historical, not a forecast8%
Indicative total return
1.8%/yr
1.8% 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

Delfstrahuizen · 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

66B
Rental YieldWeak
1.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
53% average occupancy
Nightly RateAverage
€162 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
516 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 516 m² land — room for expansion or amenities
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 1.8% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 53% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback19.2 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.

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: 2024
Energy: a
Situation: Waterfront · On navigable water · Open view · Sheltered position · On a holiday park · Quiet road
Beach: Beach on footListing: “Aan het eind van de Pier Christiaanwei, op vijf minuten lopen van de docklodge, is het goed toeven op het fijne zandstrandje aan het Tjeukemeer.”

Listing text from the makelaar, in Dutch

In een kleinschalig recreatiepark in Zuidoost Friesland, staat deze stoere docklodge met karakteristieke uitstraling, volledig gasloos, voorzien van zonnepanelen en gelegen aan het open vaarwater met directe verbinding naar het Tjeukemeer. De docklodge staat op een kavel van 449 m² met 2 parkeerplaatsen voorzien van laadpaal en een eigen ligplaats (ca. 5 x 12 meter) voor zeilboot of sloep, waarvandaan je alle kanten op kunt varen. Indeling: entree in de lichte living met ruime schuifpui die naadloos overloopt naar de overdekte veranda, open keuken welke is voorzien van koelkast, combimagnetron, 4 pits inductiekookplaat, afzuigkap, vaatwasmachine en Quooker kraan. Vanuit de living zijn beide slaapkamers te bereiken die elk een deur naar de tuin hebben en tevens elk een eigen badkamer met douchehoek, wastafel met meubel en toilet. Middels een externe toegang is de berging te bereiken, daar is de doorstroomboiler aanwezig, alsmede de omvormer voor de 20 zonnepanelen. De gehele woning is voorzien van vloerverwarming en in de woonkamer is een airco unit aanwezig. Algemeen: bouwjaar 2024, gebruiksoppervlakte wonen ± 41 m², inhoud ± 168 m² en perceelgrootte is 449 m² (excl. ligplaats ca. 67 m² en gedeelte van het mandelige pad). De verwarming en koeling van de docklodge vindt plaats door infrarood vloerverwarming middels een airco-unit voorzien van een inverter split systeem. Het warm water loopt via een elektrisch doorstroomtoestel. De woning is volledig opgetrokken uit hout en heeft tevens houten kozijnen met HR++ glas. De vloer is van beton. Er is nauwelijks een idyllischer plek te bedenken dan onder de royale veranda, waar je aan het einde van de middag met elkaar een kop thee of een goed glas wijn drinkt. De docklodge wordt gemeubileerd en gestoffeerd geleverd. De plek is divers: de haven, het water, de dorpskern dichtbij en het groen. Daartussen krijgen de docklodges een eigen gezicht dat goed aansluit bij de omgeving. Delfstrahuizen-Echtenerbrug is een gezellig tweelingdorp met gezamenlijk circa 1.400 inwoners. Het ligt aan de Zuidoosthoek van het Tjeukemeer en valt onder de gemeente De Fryske Marren. De unieke ligging zorgt er voor dat men hier niet vreemd opkijkt van toeristen of dagjesmensen. In het dorp kun je de dagelijkse boodschappen doen bij de supermarkt en als je een keer uiteten wilt ga je naar één van de restaurants of eetcafés in de buurt. Het dichtstbijzijnde eetcafé, met terras aan het het water, heeft een opvallende naam: Eetcafé Dikke Tút (Fries voor ‘Dikke Kus’). Aan het eind van de Pier Christiaanwei, op vijf minuten lopen van de docklodge, is het goed toeven op het fijne zandstrandje aan het Tjeukemeer. Als eigenaar kun je besluiten om de woning in de verhuur te geven. Friese Meren Villa’s verzorgt in opdracht van de verhurende eigenaren de verhuur, marketing en de administratie van de docklodges op professionele en zorgeloze wijze. Aan de in deze aanbieding vermelde maten, oppervlakten en overige gegevens kunnen geen rechten worden ontleend. Alle genoemde afmetingen en m² zijn indicatief en dienen uitsluitend ter illustratie. Koper wordt geacht de opgegeven informatie zelf te (laten) verifiëren.

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 · A7 Makelaars

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.