De Terp 58, Witmarsum
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 areaWitmarsum · Frisian Lakes
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
Comfortabele recreatiewoning voor 6 personen, gelegen aan open vaarwater met vrij uitzicht Aan de rand van twee Friese Elfsteden – Harlingen en Bolsward – ligt recreatiepark Elfstedenhart: de perfecte uitvalsbasis om Friesland in al zijn pracht te beleven. Dit kleinschalige park is omgeven door natuur en ligt direct aan open vaarwater. Stap in een boot, op een sup of – bij een echte winter – op de schaats en verken het waterrijke landschap. Ook op de fiets valt er volop te ontdekken. Fiets langs uitgestrekte polders, oude boerderijen en karakteristieke terpdorpen. Op het park is er voor ieder wat wils. Terwijl de kinderen zich vermaken in de overdekte speelhoek, kunt u tot rust komen aan de vissteiger en genieten van het weidse uitzicht. De woning Gelegen aan het water en omringd door natuur, biedt deze moderne 6-persoonswoning uit 2022 een heerlijke plek om te ontspannen. De begane grond heeft een lichte woonkamer met uitzicht op het water en toegang tot het overdekte terras. Aangrenzend ligt de open keuken, voorzien van inbouwapparatuur zoals een vaatwasser, combimagnetron, inductiekookplaat en koelkast met vriesvak. Op deze verdieping bevindt zich ook een slaapkamer met boxspringbedden en tv, een badkamer met douche en sauna, een apart toilet en een inpandige berging. Op de eerste verdieping zijn twee slaapkamers met comfortabele boxspringbedden, evenals een tweede badkamer met douche, dubbele wastafel en toilet. Buiten is er een ruim overdekt terras met vrij uitzicht over het water. De woning beschikt over een eigen steiger met directe toegang tot het open vaarwater, wat de locatie ook ideaal maakt voor watersportliefhebbers. Kenmerken: -Energielabel A+; -Fraai uitzicht over het water; -Badkamer op de begane grond; -Huisdieren toegestaan.
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.