De Potten 53, Offingawier

De Potten 53, Offingawier

Offingawier

Waterfront · On navigable water · On a holiday park

€695,000

Asking Price

4

Bedrooms

155 m²

Living Area

Price
€695,000
Net yield
2.3%
Inquire
4-bedroom holiday home in Offingawier — photo 1 of 5
Smedes makelaardij
1 / 5
4-bedroom holiday home in Offingawier — photo 2 of 5
2 / 5
4-bedroom holiday home in Offingawier — photo 3 of 5
3 / 5
4-bedroom holiday home in Offingawier — photo 4 of 5
4 / 5
4-bedroom holiday home in Offingawier — photo 5 of 5
5 / 5

De Potten 53, Offingawier

Offingawier · Frisian Lakes · Ref BF-2802Source · Smedes makelaardij · listed 21 Jun 2026
Asking price
€695,000
Net yield
2.3%
Gross on asking
10.1%
Est. revenue / yr
€69,995
Bedrooms
4
Built area
155 m²
Land
610 m²
Brixfox Score 75 · B+Koop (eigen grond)Own lettingFinancial 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.
2.3%
€17,624 net operating income /yr
Gross yield · all-in basis
9.1%
−6.8 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 Offingawier — 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
€505
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
38%
Full-year estimate, market-calibrated
Projected annual revenue
€69,995
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· 8.4% of price, auto-calculated
€58,600
Overdrachtsbelasting (transfer tax)€55,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€768,600
+10.6% 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
€69,995
Rental management
−€20,999
Booking channel fees
−€2,800
Cleaning & consumables
−€3,500
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€650
Maintenance reserve
−€5,560
Insurance
−€500
Box 3 wealth tax
−€15,112
Net operating income
€17,624/yr
Net yield on all-in investment
2.3%

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% · Offingawier 5-yr avg — historical, not a forecast8%
Indicative total return
2.3%/yr
2.3% 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

Offingawier · 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

75B
Rental YieldAverage
2.3% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyWeak
38% average occupancy
Nightly RateStrong
€505 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
610 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
Premium nightly rate of €505 — positioned in the top tier
Generous 610 m² land — room for expansion or amenities
Net yield of 2.3% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 38% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

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

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

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

Energy: a
Situation: Waterfront · On navigable water · On a holiday park

Listing text from the makelaar, in Dutch

Unieke woning aan het Sneekermeer (staande mast) met EXTRA doordacht meerwerk waarbij onze opdrachtgever (1e eigenaar) tot in detail naar een optimale INDELING EN AFWERKING heeft gestreefd. De SERRE de GARAGE het BOTENHUIS de EIGEN INSTEEKHAVEN zijn uiteraard allemaal meegenomen en dat alles maakt deze villa ECHT ONDERSCHEIDEND …..Aardig detail: er is geen verhuurverplichting. Recreëren aan de boorden van het Sneekermeer midden in de natuur waar de boten aan de steiger liggen of rustig dobberend in je eigen botenhuis. Dit is echt tot rust komen en dat alles in een zeer comfortabele villa voorzien van alle gemakken ! Veel kunnen wij vertellen over deze bijzonder mooie woning waar de eigenaar op een doordachte manier de ‘finishing touch’ tot in detail heeft laten aanbrengen. Je hoeft niks meer te doen aan alles is gedacht zodat je optimaal kunt genieten van je vrijheid in het mooiste watersportgebied van Nederland... De indeling gaan wij in korte lijnen omschrijven maar ik nodig u van harte uit om deze villa echt zelf te komen bekijken. Dit zal iedere koper verrassen,...wij zijn in ieder geval heel benieuwd naar de reacties. Alvast van harte welkom dus. De overdekte entree geeft toegang tot een grote hal met moderne toiletinrichting en tot diverse vertrekken waaronder het royale/diepe en bovenal lichte botenhuis met o.a.een elektrisch te openen toegangsdeur en aanpalende/voorliggende garageruimte/berging met zolderverdieping alsmede twee eigen parkeerplaatsen. De GROTE WOONKAMER - 50 m2 - is watergericht, bij de bouw direct al uitgebreid met een prachtige serre welke volledig om de hoek is gebouwd met aan alle zijden terrasdeuren zodat op elk moment van de dag heerlijk van de zon kan worden genoten. De keukenruimte is deels open en voorzien van een stijlvolle/luxe keukeninrichting en is voorzien diverse hoogwaardige inbouwapparatuur. Helemaal compleet: op de begane grond bevindt zich een ruime slaapkamer met...een eigen luxe badkamer met inloopdouche, ligbad en badkamermeubel. De eerste verdieping betreft een volwaardige/royale verdieping en heeft naast een ruime badkamer met dubbele vaste wastafel, inloopdouche en wandcloset een drietal grote slaapkamers met veel daglicht en zijn deels voorzien van vaste kasten. Ook bevindt zich op deze verdieping nog een grote berging met c.v.-ruimte. De tweede verdieping betreft een ruim bemeten/bevloerde bergzolder en is bereikbaar middels een vlizo trap. Algemeen: De woning is grotendeels onderhoudsarm uitgevoerd, uitstekend afgewerkt/geïsoleerd ( label B geldig tot 2034) en zeer goed/professioneel onderhouden. Voorzien van 6 zonnepanelen, vaste telefoonlijn en internet. Parkkosten bedragen €.267,- p/mnd. De oppervlakte van het perceel eigen grond, inclusief water bedraagt 610 m2.

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 · Smedes makelaardij

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.