Mutserd 94, Lemmer

Mutserd 94, Lemmer

Lemmer

On a holiday park

€489,500

Asking Price

3

Bedrooms

105 m²

Living Area

Recreatie

Recreatiebestemming

Price
€489,500
Net yield
0.6%
ReportInquire
3-bedroom holiday home in Lemmer — photo 1 of 5
Kingma & Walinga makelaars en taxateurs
1 / 5
3-bedroom holiday home in Lemmer — photo 2 of 5
2 / 5
3-bedroom holiday home in Lemmer — photo 3 of 5
3 / 5
3-bedroom holiday home in Lemmer — photo 4 of 5
4 / 5
3-bedroom holiday home in Lemmer — photo 5 of 5
5 / 5

Mutserd 94, Lemmer

Lemmer · Frisian Lakes · Ref BF-31499Source · Kingma & Walinga makelaars en taxateurs · listed 23 Aug 2026
Asking price
€489,500
Listed 69 days ago
Net yield
0.6%
Gross on asking
7.3%
Est. revenue / yr
€35,868
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
105 m²
Land
428 m²
Brixfox Score 55 · C+Koop (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.
0.6%
€3,112 net operating income /yr
Gross yield · all-in basis
6.6%
−6.0 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 Lemmer — 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
€197
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
50%
Full-year estimate, market-calibrated
Projected annual revenue
€35,868
ADR × occupancy × 365
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· 8.6% of price, auto-calculated
€42,160
Overdrachtsbelasting (transfer tax)€39,160
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€546,660
+11.7% 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
€35,868
Rental management
−€10,760
Booking channel fees
−€1,435
Cleaning & consumables
−€1,793
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€458
Maintenance reserve
−€3,916
Insurance
−€500
Box 3 wealth tax
−€10,644
Net operating income
€3,112/yr
Net yield on all-in investment
0.6%

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% · Lemmer 5-yr avg — historical, not a forecast8%
Yield + value growth
0.6%/yr
0.6% 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

Lemmer · 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

55C
Rental YieldWeak
0.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
50% average occupancy
Nightly RateAverage
€197 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
428 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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 0.6% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 50% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback35.3 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

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

Year built: 2008
Energy: d
Condition: excellent
View: water
Situation: On a holiday park

Listing text from the makelaar, in Dutch

In watersportdorp Lemmer op Marinapark Tacozijl nabij het IJsselmeer en de Groote Brekken ligt, direct aan het water, deze riante vrijstaande split-level RECREATIEVILLA met aangebouwde berging.  Deze woning is gebouwd omstreeks 2008 en is gelegen op een ruime kavel van circa 438 m² eigen grond met onder andere een aanlegsteiger voor uw boot van circa 16 m. direct aan de kavel (diepgang vaarwater circa 2 meter). Wonen en recreëren in Lemmer Het is mooi wonen en recreëren in Lemmer, dit watersportdorp met zijn terrassen en winkels gelegen aan het doorgaande water ‘t Dok heeft een sfeervol centrum. Tevens is dit dorp enerzijds aan het IJsselmeer met groot zandstrand en Beachclub gelegen en anderzijds aan de Groote Brekken gelegen, een van de Friese meren. Lemmer biedt veel voorzieningen, zoals: winkels, fraaie restaurants met prachtige terrassen aan bijvoorbeeld 't Dok, diverse jachthavens, verschillende sportvelden, een theater, een sporthal, basisscholen en voortgezet onderwijs. Aan de snelweg A6 gelegen, een uur rijden van de randstad en ca. 15 autominuten gelegen van het bosrijke Gaasterland, het Sint Nykster Bos en het Kuinderbos met onder andere diverse golfbanen (Oudemirdum en Sint Nicolaasga) en prachtige wandel- en fietsroutes. Indeling Begane grond: Via de entree komt u binnen in de hal met een garderobe, de meterkast en een toiletruimte met fonteintje. Vanuit de hal bereikt u de ruime woonkeuken met inbouwapparatuur uit 2022, te weten een inductiekookplaat met recirculatie-afzuiging, een oven en een vaatwasser. In de praktische bijkeuken met eigen entree en kastruimte bevinden zich onder andere de wasmachine- en drogeraansluiting, een elektrische cv-ketel (2023) en een zoutvat waterboiler (2023). Daarnaast beschikt de woning over een inpandige berging met eigen entree en vloerverwarming in zowel de woonkeuken als de woonkamer. Vanuit de woonkeuken heeft u tevens de trapopgang naar de zonnige woonkamer, welke u een prachtig vergezicht biedt over het vaarwater. De woonkamer is voorzien van een pelletkachel en 2 openslaande deuren welke u naar het dakterras leiden. Vanaf het dakterras heeft u een trap naar de zonnige en keurige, in 2021 aangelegde tuin gesitueerd op het westen. De onderhoudsvriendelijke tuin is ingericht met onder andere een kunststof gazon, grindstroken en een hardhouten vlonderterras dat deels is voorzien van een overkapping. Daarnaast beschikt de tuin over een houtgestookte hottub, een buitendouche, een hardhouten aanlegsteiger en aan de voorzijde een royale oprit, ruimte biedend aan meerdere auto's. Eveneens vanuit de woonkeuken komt u via een trap in het souterrain, waar u een trapkast, 3 slaapkamers en de ruime badkamer, voorzien van een royale douchecabine, een breed wastafelmeubel en een designradiator, vindt. Algemeen: De volledig geïsoleerde recreatiewoning is onder andere voorzien van: - vloerverwarming in woonkeuken en woonkamer - Nefit Bosch elektrische cv-combiketel met - Flamco FlexTherm Eco 9E 17 liter zoutvat boiler (2023)

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 · Kingma & Walinga makelaars en taxateurs

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.