Wijsterseweg 9-173, Spier (Gem. Midden-Drenthe)

Wijsterseweg 9-173, Spier (Gem. Midden-Drenthe)

Spier (Gem. Midden-Drenthe)

Open view · Wooded surroundings · Next to a park · On a holiday park · Quiet road

€49,500

Asking Price

2

Bedrooms

59 m²

Living Area

Recreatie

Recreatiebestemming

Price
€49,500
Net yield
8.3%
Inquire
2-bedroom holiday home in Spier (Gem. Midden-Drenthe) — photo 1 of 5
Hup & Fidom Garantiemakelaars
1 / 5
2-bedroom holiday home in Spier (Gem. Midden-Drenthe) — photo 2 of 5
2 / 5
2-bedroom holiday home in Spier (Gem. Midden-Drenthe) — photo 3 of 5
3 / 5
2-bedroom holiday home in Spier (Gem. Midden-Drenthe) — photo 4 of 5
4 / 5
2-bedroom holiday home in Spier (Gem. Midden-Drenthe) — photo 5 of 5
5 / 5

Wijsterseweg 9-173, Spier (Gem. Midden-Drenthe)

Spier (Gem. Midden-Drenthe) · Drenthe · Ref BF-3386Source · Hup & Fidom Garantiemakelaars · listed 21 Jun 2026
Asking price
€49,500
Net yield
8.3%
Gross on asking
38.4%
Est. revenue / yr
€18,999
Bedrooms
2
Built area
59 m²
Brixfox Score 81 · B+Ground lease (erfpacht)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.
8.3%
€5,911 net operating income /yr
Gross yield · all-in basis
26.6%
−18.3 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 Spier (Gem. Midden-Drenthe) — 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
€110
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
48%
Full-year estimate, market-calibrated
Projected annual revenue
€18,999
ADR × occupancy × 365
Rate basis: lower quartile of comparable Airbnbs near this home (-31% vs their typical rate) — at this asking price the area's typical rate implied a return above the model's 12% plausibility limit, so the low end of the local rate card is used and the figure is marked low confidence.
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· 14.1% of price, auto-calculated
€6,960
Overdrachtsbelasting (transfer tax)€3,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€71,460
+44.4% 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
€18,999
Rental management
−€5,700
Booking channel fees
−€760
Cleaning & consumables
−€950
Park charge (parkbijdrage)
€/yr−€2,160
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€46
Maintenance reserve
−€396
Insurance
−€500
Box 3 wealth tax
−€1,076
Net operating income
€5,911/yr
Net yield on all-in investment
8.3%

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% · Spier (Gem. Midden-Drenthe) 5-yr avg — historical, not a forecast8%
Indicative total return
8.3%/yr
8.3% 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

Spier (Gem. Midden-Drenthe) · Drenthe

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B
Rental YieldStrong
8.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
48% average occupancy
Nightly RateWeak
€110 per night
Visual AppealAverage
4/10 visual appeal
Size & SpacePending
59 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 8.3% (fully managed, on all-in cost) — outperforms most villas in this market
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 48% — factor in seasonal gaps
ADR of €110 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback4.3 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€2,160/yr

The listing states about €2,160 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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.

Park: recreatiepark Recreatiepark Sonnevanck

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; the park charge is the figure this listing states rather than a market assumption. 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: d
Condition: good
View: garden
Situation: Open view · Wooded surroundings · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Dit vrijstaande chalet ligt in een bosrijke omgeving op recreatiepark Recreatiepark Sonnevanck in Spier. Het chalet bevindt zich op een rustige plek binnen het vakantiecentrum en biedt direct toegang tot de prachtige natuur van Drenthe. Vanuit het chalet wandel of fiets je zo langs uitgestrekte bossen, heidevelden, zandverstuivingen en vennetjes die deze omgeving zo geliefd maken. Het chalet heeft een praktische indeling met een ruime woonkamer voorzien van veel lichtinval, een open keuken, een badkamer en twee slaapkamers. De entree bevindt zich centraal in de woning en geeft toegang tot de verschillende vertrekken. In de fijne voortuin met overkapping kun je heerlijk beschut buiten zitten en optimaal genieten van de rust en de groene omgeving. Het chalet wordt verwarmd middels een Intergas cv-ketel uit 2021. Daarnaast is het riool in 2022 vernieuwd en aangelegd. Informatie: - Het betreft huurgrond; - Jaarlijkse parklasten bedragen € 2.160,-. - Voorschot voor gas en elektra circa € 1.500,- per jaar. - Totale jaarlijkse lasten bedragen ongeveer € 4.685,-. Meer informatie hierover is terug te vinden in de vragenlijst deel B van de brochure. Recreatiepark Recreatiepark Sonnevanck is geopend van maart tot en met oktober en biedt volop mogelijkheden voor vakanties en ontspannen weekendverblijven. Het gezellige familiepark beschikt over diverse voorzieningen voor jong en oud en huisdieren zijn toegestaan. Ook de ligging is gunstig: dankzij de nabijheid van de A28 zijn plaatsen als Beilen, Pesse en Hoogeveen snel bereikbaar. In de omgeving vind je bovendien diverse recreatiemogelijkheden en leuke uitstapjes voor het hele gezin. Kortom, een heerlijke plek voor recreatief verblijf midden in het groen en de rust van Drenthe.

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 · Hup & Fidom Garantiemakelaars

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.