Frederikskade 10-W, Hoogmade
What it earns, what it costs to own, and the net yield
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.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.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.Where it sits, and who confirms it
Location
Approximate areaHoogmade
Loading Map...
Score, and what could go wrong
Brixfox Score
Worth underwriting.
Risk & what-if
The park, the zoning and the tax the numbers rest on
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
Listing text from the makelaar, in Dutch
Uniek gelegen recreatie-woonboot gelegen aan 28 x 8 meter water en beschoeide dijk in voormalige molenboesem. Door vrijstaande en beschermde ligging met 360 graden panoramisch uitzicht over weiland, Kromme Does en Wijde Aa geen hinder van doorgaande motorvaart, golfslag, overpad en inkijk. Als je op deze overweldigende plek aangekomen bent, als het ware op een eigen terp waar land- en waterleven hand in hand gaan, overkomt je een bijzonder gevoel. Met nabije weidevogels, hazen en vee is het hier zelfs op een drukke dag midden in het Groene Hart een verademing. Uitsluitend goed bereikbaar per motorbootje, waarvoor ligplaats in nabij gelegen haven beschikbaar is. Per voet over dijk en land circa 10 minuten, 400 meter vanaf parking en waterkraan. Huidige eigenaren hebben off-grid-gebruik geprefereerd. Er zijn daarom geen nutsvoorzieningen aangelegd. Een zonnepaneel op twee 150 ampère acus levert thans voldoende vermogen voor verlichting en tv. Op de wal bevindt zich de vlakke tuin met gras, sierbestrating, een buitenkeuken en nieuwe bankirai terras. Tevens is er een houten schuur, voorziening voor een windmolen en een bankirai-vlonder als ligplaats. Een zwemsteiger met rvs- trap naar 150 a 250 cm diep en veilig water. Alles omheind met beschutting en heggen. Indeling: Rekening houdend met de locatie en de wind is gekozen voor 3 deuren op noord, west en openslaande deuren op zuid. In de open woonkamer/keuken bevinden zich 3 vaste kasten, keukenblad van 180/240 met dubbele spoelbak en opbouw kooktoestel. Dubbele beglazing, houtkachel, planken vloerdelen. Achter schuifdeur boven-bedstede van 250 x 200. Beneden op betonnen bodem van bak, bereikbaar met trapje koele slaapkamer van 250 x 230 met 150 stahoogte. Aparte toilet en badkamer met wastafel. Onderhoud: Met het oog op verkoop is gewacht met onderhoud van een aantal zaken. Het geheel is simpel en praktisch van opzet en feitelijk meteen te betrekken. De betonnen bak van 1970 verkeerd in goede staat en is in 2002 opnieuw opgebouwd en voorzien van nieuw gevelhout, dakbedekking, ramen en kozijnen. Liggeld; € 2.500,-- incl. btw , parking en water. Forensenbelasting: € 700,--
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.
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.
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.