Koaidyk 6-648, Earnewâld

Koaidyk 6-648, Earnewâld

Earnewâld

Waterfront · On navigable water · Next to a park · On a holiday park

€339,000

Asking Price

3

Bedrooms

64 m²

Living Area

Recreatie

Recreatiebestemming

Price
€339,000
Net yield
2.0%
ReportInquire
3-bedroom holiday home in Earnewâld — photo 1 of 5
De Linde Makelaars
1 / 5
3-bedroom holiday home in Earnewâld — photo 2 of 5
2 / 5
3-bedroom holiday home in Earnewâld — photo 3 of 5
3 / 5
3-bedroom holiday home in Earnewâld — photo 4 of 5
4 / 5
3-bedroom holiday home in Earnewâld — photo 5 of 5
5 / 5

Koaidyk 6-648, Earnewâld

Earnewâld · Frisian Lakes · Ref BF-25373Source · De Linde Makelaars · listed 20 Aug 2026
Asking price
€339,000
Listed 72 days ago
Net yield
2.0%
Gross on asking
10.4%
Est. revenue / yr
€35,150
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
3
Built area
64 m²
Brixfox Score 73 · BKoop (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.
2.0%
€7,491 net operating income /yr
Gross yield · all-in basis
9.3%
−7.3 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 Earnewâld — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

44%booked
4.9rating
14reviews
$208asking / night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 44% of nights, and it asks $208/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€189
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
51%
Full-year estimate, market-calibrated
Projected annual revenue
€35,150
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· 8.9% of price, auto-calculated
€30,120
Overdrachtsbelasting (transfer tax)€27,120
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€378,120
+11.5% 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
€35,150
Rental management
−€10,545
Booking channel fees
−€1,406
Cleaning & consumables
−€1,758
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€317
Maintenance reserve
−€2,712
Insurance
−€300
Box 3 wealth tax
−€7,371
Net operating income
€7,491/yr
Net yield on all-in investment
2.0%

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.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Earnewâld 5-yr avg — historical, not a forecast8%
Yield + value growth
2.0%/yr
2.0% net yield + 0% value growth
Value growth figures 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Earnewâld · 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

73B
Rental YieldWeak
2.0% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
51% average occupancy
Nightly RateAverage
€189 per night
Visual AppealGood
6/10 visual appeal
Size & SpacePending
64 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 2.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 51% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback18.8 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.

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: 1994
Energy: d
Condition: good
View: water
Situation: Waterfront · On navigable water · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Vrijstaande recreatiewoning aan het water, midden in de natuur van de Alde Feanen, met een eigen aanlegsteiger en directe vaarverbinding met het Earnewâldster Wiid. Op een zonnige en beschutte locatie op Bungalowpark It Wiid staat deze sfeervolle en keurig onderhouden recreatiewoning voor 6 tot 8 personen. Een heerlijke plek voor wie op zoek is naar rust, ruimte, water en het ultieme vakantiegevoel. De woning is circa 10 jaar geleden gerenoveerd en geïsoleerd en is sindsdien goed onderhouden. De combinatie van de moderne inrichting, de zonnige tuin, het ruime terras en de ligging direct aan het vaarwater maakt dit een bijzonder fijne recreatieplek. De woning wordt compleet met inventaris aangeboden en is daarmee direct te gebruiken. Indeling: Entree, hal met toilet, badkamer met ligbad, inloopdouche en wastafel, meterkast en trapopgang, sfeervolle woonkamer met haard, 2 zithoeken in de uitbouw en toegang tot het terras en de tuin aan het water, open keuken met royale hoekkeukenopstelling met inbouwapparatuur, vanuit de leefruimte is er een mooi zicht op het water en de groene omgeving, ruime bedstede, witgoedkast. Verdieping: Overloop met toilet, 2 slaapkamers met bedstede. Op de verdieping zijn airconditionings aanwezig. Buiten De woning ligt op een zonnige en privé gelegen plek aan het water. De besloten tuin is gelegen op het zuidoosten en beschikt over een royaal zonneterras. Aan het water bevindt zich een nieuwe kunststof aanlegsteiger, waardoor u vanuit de eigen tuin direct het water op kunt. Het vaarwater staat in directe verbinding met het prachtige Earnewâldster Wiid en het uitgestrekte vaargebied van de Alde Feanen. Of u nu wilt varen, suppen, vissen of gewoon heerlijk aan het water wilt zitten: hier begint het vakantiegevoel direct bij de voordeur. De bestrating rondom de woning is vernieuwd en er is een buitenstopcontact aanwezig, onder andere geschikt voor het opladen van een elektrische auto. Ook is er elektrisch bedienbare zonwering aanwezig. Comfort en onderhoud De woning is volledig geïsoleerd volgens de normen uit 1994 en voorzien van kunststof kozijnen. De dakgoten zijn in 2026 gerenoveerd. De woning beschikt over centrale verwarming met een combiketel en vloerverwarming op de begane grond. Op de verdieping zijn airconditionings aanwezig. De verwarming en wasmachine/droger kunnen vanuit de woning worden bediend. • Vrijstaande recreatiewoning, type Wetter, geschikt voor 6 tot 8 personen • Gelegen aan het water, directe vaarverbinding met het Earnewâldster Wiid • Eigen nieuwe kunststof aanlegsteiger • Tuin op het zuidoosten, royaal zonneterras • Volledig eigen gebruik mogelijk, geen verhuurverplichting • Compleet inclusief inventaris • Circa 10 jaar geleden gerenoveerd en geïsoleerd, dakgoten gerenoveerd in 2026 • Kunststof kozijnen • Vloerverwarming op de begane grond, airconditioning op de verdieping • Elektrisch bedienbare zonwering • Vernieuwde bestrating • Buitenstopcontact, geschikt voor elektrische auto • Kluisje aanwezig • VvE-bijdrage € 96,75 per maand, inclusief inventaris Bungalowpark It Wiid De woning maakt deel uit van Bungalowpark It Wiid, gelegen in het hart van het prachtige natuurgebied De Alde Feanen, nabij het watersportdorp Earnewâld. Het ruim opgezette park beschikt onder andere over een recreatiestrand, speelweide en tennisbanen. Op de naastgelegen camping zijn onder meer een zwembad, botenverhuur, restaurant en supermarkt aanwezig. Het sfeervolle dorp Earnewâld is bereikbaar via het pontje en biedt diverse voorzieningen, restaurants en gezellige terrassen. Vanuit het dorp en het park kunt u rechtstreeks het uitgebreide Friese vaargebied ontdekken. De omgeving is bij uitstek geschikt voor varen, fietsen, wandelen en genieten van de natuur. Dankzij de ligging aan het water en de voorzieningen op en rondom het park is de woning niet alleen aantrekkelijk voor eigen recreatief gebruik, maar biedt de locatie ook interessante mogelijkheden voor verhuur. Een compleet verzorgde recreatiewoning op een prachtige plek aan het water, waar u vanuit uw eigen tuin direct de natuur en het Friese vaargebied in kunt. Hier hoeft u niet op vakantie te gaan om het vakantiegevoel te ervaren.

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.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules
Included with Pro once its free trial ends

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 · De Linde 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.