De Potten 101, Offingawier

De Potten 101, Offingawier

Offingawier

Waterfront · On navigable water · Open view · Rural setting · Open position · Outside the built-up area · Next to a park · On a holiday park · Quiet road

€539,500

Asking Price

75 m²

Living Area

Recreatie

Recreatiebestemming

Price
€539,500
Net yield
0.6%
Inquire
studio holiday home in Offingawier — photo 1 of 5
TW Makelaars
1 / 5
studio holiday home in Offingawier — photo 2 of 5
2 / 5
studio holiday home in Offingawier — photo 3 of 5
3 / 5
studio holiday home in Offingawier — photo 4 of 5
4 / 5
studio holiday home in Offingawier — photo 5 of 5
5 / 5

De Potten 101, Offingawier

Offingawier · Frisian Lakes · Ref BF-3363Source · TW Makelaars · listed 21 Jun 2026
Asking price
€539,500
Net yield
0.6%
Gross on asking
7.2%
Est. revenue / yr
€38,693
Bedrooms
Studio
Built area
75 m²
Land
815 m²
Brixfox Score 51 · CKoop (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%
€3,301 net operating income /yr
Gross yield · all-in basis
6.4%
−5.8 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
€216
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€38,693
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· 8.6% of price, auto-calculated
€46,160
Overdrachtsbelasting (transfer tax)€43,160
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€600,660
+11.3% 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
€38,693
Rental management
−€11,608
Booking channel fees
−€1,548
Cleaning & consumables
−€1,935
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€504
Maintenance reserve
−€4,316
Insurance
−€500
Box 3 wealth tax
−€11,731
Net operating income
€3,301/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.

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
0.6%/yr
0.6% 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

51C
Rental YieldWeak
0.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
49% average occupancy
Nightly RateGood
€216 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
815 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 815 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
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 49% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback36.2 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.

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: 2016
Energy: d
Situation: Waterfront · On navigable water · Open view · Rural setting · Open position · Outside the built-up area · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Het park: De Potten in Sneek: het watersportparadijs van Friesland Welkom bij De Potten, het bruisende watersportcentrum van Friesland! Op dit gezellige park speelt het water de hoofdrol. Met een scala aan voorzieningen is het park het hele jaar door geopend, perfect voor een ontspannen uitje of een actieve vakantie. Omringd door adembenemende natuur vind je in de directe omgeving talloze wandel- en fietspaden. Het park ligt bovendien in een groot vogelbroedgebied, waar je kunt genieten van de rust en schoonheid van de natuur. In slechts 10 autominuten ben je in het hart van Sneek, een levendige stad die deel uitmaakt van de beroemde Elfstedentocht. Hier vind je een breed scala aan winkels en gezellige horecagelegenheden. Dankzij de centrale ligging van De Potten zijn ook andere delen van Friesland gemakkelijk bereikbaar. Voor de liefhebbers van watersport biedt De Potten de perfecte uitvalsbasis. Met de boot kun je moeiteloos de mooiste plekjes bereiken, zoals Langweer, Goingarijp, Grou en Terherne. De woning: Deze prachtige recreatiewoning gelegen aan open vaarwater op 815 m2 eigen grond, gebouwd in 2016, is net geschilderd. Bij binnenkomst ervaar je direct het contact met het water. De open keuken is uitgerust met een een combi-oven, een 4-pits gaskooktoestel en een vaatwasser. Op de begane grond, voorzien van vloerverwarming, bevinden zich verder nog een slaapkamer en badkamer als ook het gastentoilet. Op de verdieping treft u twee slaapkamers aan van goed formaat, met dakramen voor extra licht, als ook verduisteringsgordijnen en horren. De tweede badkamer bevindt zich in de dakkapel en beschikt over een wastafel, douche en toilet. In de royale tuin met geweldige zon- en schaduwplekken tref je een steiger voor je eigen ligplaats. Het uitzicht is fenomenaal. Aan de voorkant richting het water, overzie je het gehele plan en aan de achterkant ziet u natuur, bestaande uit omringende landerijen. De woning wordt gebruikt voor eigen gebruik. Verhuur is mogelijk. De woning wordt verkocht inclusief inventaris van binnen - en buitenmeubilair. Het energielabel is in de maak.

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 · TW 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.