Friesche Vlaak 18, Makkum

Friesche Vlaak 18, Makkum

Makkum

Waterfront · On navigable water · On a holiday park

€449,000

Asking Price

3

Bedrooms

92 m²

Living Area

Price
€449,000
Net yield
2.9%
Inquire
3-bedroom holiday home in Makkum — photo 1 of 5
IJsselmeer Wonen
1 / 5
3-bedroom holiday home in Makkum — photo 2 of 5
2 / 5
3-bedroom holiday home in Makkum — photo 3 of 5
3 / 5
3-bedroom holiday home in Makkum — photo 4 of 5
4 / 5
3-bedroom holiday home in Makkum — photo 5 of 5
5 / 5

Friesche Vlaak 18, Makkum

Makkum · Frisian Lakes · Ref BF-3162Source · IJsselmeer Wonen · listed 21 Jun 2026
Asking price
€449,000
Net yield
2.9%
Gross on asking
11.7%
Est. revenue / yr
€52,546
Bedrooms
3
Built area
92 m²
Land
695 m²
Brixfox Score 67 · BKoop (eigen grond)Financial 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.
2.9%
€14,528 net operating income /yr
Gross yield · all-in basis
10.4%
−7.5 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 Makkum — 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
€274
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€52,546
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· 8.7% of price, auto-calculated
€38,920
Overdrachtsbelasting (transfer tax)€35,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€502,920
+12.0% 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
€52,546
Rental management
−€15,764
Booking channel fees
−€2,102
Cleaning & consumables
−€2,627
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€420
Maintenance reserve
−€3,592
Insurance
−€500
Box 3 wealth tax
−€9,763
Net operating income
€14,528/yr
Net yield on all-in investment
2.9%

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% · Makkum 5-yr avg — historical, not a forecast8%
Indicative total return
2.9%/yr
2.9% 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

Makkum · 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

67B
Rental YieldAverage
2.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
53% average occupancy
Nightly RateGood
€274 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
695 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Generous 695 m² land — room for expansion or amenities
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 2.9% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 53% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback14.8 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 mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

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

Year built: 1995
Energy: d
Situation: Waterfront · On navigable water · On a holiday park

Listing text from the makelaar, in Dutch

Luxe en volledig gemoderniseerde recreatievilla aan open vaarwater Wonen aan het water, met uitzicht op natuur én het IJsselmeer – welkom bij deze unieke 6-persoons recreatiebungalow op Beach Resort Makkum! Deze luxe gelijkvloerse villa is tot in de puntjes verzorgd en biedt alles voor wie op zoek is naar comfort, ontspanning en recreatie. Gelegen op maar liefst 695 m² eigen grond, direct aan open vaarwater met eigen aanlegsteiger, biedt deze woning een zeldzaam mooie ligging én hoogwaardige afwerking. Vanuit de zonnige tuin op het zuidwesten geniet u van het uitzicht over het natuurgebied met daarachter het IJsselmeer. Hier beleeft u elke dag het ultieme vakantiegevoel. Indeling Via de zij-entree komt u in de centrale hal. Vanuit hier loopt u zo de sfeervolle woonkamer in met openslaande deuren naar het zonneterras en panoramisch uitzicht over het water. De open keuken is neutraal wit en compleet ingericht met onder andere een inductiekookplaat, oven, vaatwasser, koel-/vriescombinatie en wasmachine. Aansluitend vindt u de bijkeuken met nette kastenwand en cv-opstelling. De villa beschikt over drie modern ingerichte slaapkamers, ieder met vaste kastruimte en twee bedden. De royale ouderslaapkamer biedt extra comfort. De luxe badkamer voelt aan als een privé wellness: met een ruim ligbad, royale douchecabine én traditionele sauna. Op de verdieping bevindt zich een bergzolder over de helft van het pand; de andere helft is een vide boven de woonkamer. Buitenleven Aan de voorzijde heeft u ruimte om twee auto's op eigen terrein te parkeren. De achtertuin is fraai aangelegd met een L-vormig terras op het zuidwesten. Dankzij de beschutte ligging kunt u hier de hele dag door genieten van zon en rust. De eigen steiger biedt directe vaarverbinding met het IJsselmeer – perfect voor bootliefhebbers of een verfrissende duik. Algemeen 695 m² eigen grond. In 1994 is deze woning gebouwd en is toen volledig geïsoleerd. De kunststof kozijnen zijn voorzien van dubbel glas. De woning is door de jaren heen grotendeels gemoderniseerd: vernieuwd dak, nieuwe keuken en badkamer. Villapark Beach Resort Makkum Deze woning is gelegen op een van de mooiste recreatieparken van Nederland. Het resort biedt volop faciliteiten, zoals een professioneel verhuurteam, fietsverhuur, midgetgolf, zandstranden, boulevard met terrassen, winkeltjes en eetgelegenheden. De ligging direct aan het IJsselmeer en een uitgestrekt natuurgebied maakt het ideaal voor watersporters, wandelaars en rustzoekers. Het sfeervolle vissersdorp Makkum ligt op slechts 5 minuten fietsen. Ideaal voor eigen gebruik, verhuur of een combinatie daarvan. Interesse? Bent u op zoek naar een recreatiewoning met comfort, luxe én topligging? Neem dan snel contact op voor een bezichtiging – u bent van harte welkom.

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 · IJsselmeer Wonen

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.