Jongebuorren 29, Terherne

Jongebuorren 29, Terherne

Terherne

Waterfront · On navigable water · Open view · On a holiday park · Quiet road

€595,000

Asking Price

4

Bedrooms

119 m²

Living Area

Recreatie

Recreatiebestemming

Price
€595,000
Net yield
4.0%
Inquire
4-bedroom holiday home in Terherne — photo 1 of 5
Heddema Makelaardij
1 / 5
4-bedroom holiday home in Terherne — photo 2 of 5
2 / 5
4-bedroom holiday home in Terherne — photo 3 of 5
3 / 5
4-bedroom holiday home in Terherne — photo 4 of 5
4 / 5
4-bedroom holiday home in Terherne — photo 5 of 5
5 / 5

Jongebuorren 29, Terherne

Terherne · Frisian Lakes · Ref BF-437Source · Heddema Makelaardij · listed 21 Jun 2026
Asking price
€595,000
Net yield
4.0%
Gross on asking
13.4%
Est. revenue / yr
€79,479
Bedrooms
4
Built area
119 m²
Land
515 m²
Brixfox Score 77 · B+Koop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
4.0%
€26,478 net operating income /yr
Gross yield · all-in basis
12.0%
−8.0 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 Terherne — 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
€573
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
38%
Full-year estimate, market-calibrated
Projected annual revenue
€79,479
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· 8.5% of price, auto-calculated
€50,600
Overdrachtsbelasting (transfer tax)€47,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€660,600
+11.0% 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
€79,479
Rental management
−€23,844
Booking channel fees
−€3,179
Cleaning & consumables
−€3,974
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€556
Maintenance reserve
−€4,760
Insurance
−€500
Box 3 wealth tax
−€12,938
Net operating income
€26,478/yr
Net yield on all-in investment
4.0%

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% · Terherne 5-yr avg — historical, not a forecast8%
Indicative total return
4.0%/yr
4.0% 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

Terherne · 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

77B
Rental YieldGood
4.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
38% average occupancy
Nightly RateStrong
€573 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
515 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €573 — positioned in the top tier
Generous 515 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Park rental pool only
Occupancy at 38% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback11.8 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

Letting runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

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: LandalOperator: LandalLetting: Central rental pool

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 2014
Energy: a
Situation: Waterfront · On navigable water · Open view · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Op een schitterende, rustige locatie aan het water op Waterpark Sneekermeer staat deze royale 8-persoons recreatievilla. Jongebuorren 29 beschikt over een groot perceel met een uitzonderlijk ruime zijtuin op het zuidwesten én een vrij, weids uitzicht richting het Sneekermeer. Hier ervaar je elke dag het ultieme vakantiegevoel. Het zonnige terras op de verdieping ligt perfect op het zuiden, waardoor je hier van ’s ochtends vroeg tot ’s avonds laat van de zon kunt genieten. Dankzij het stijlvolle glazen balkonhek zit je bovendien heerlijk beschut terwijl je uitkijkt over de waterrijke omgeving. Tijdens de bouw zijn aan de zijde van het Sneekermeer extra grote raampartijen geplaatst, waardoor het uitzicht optimaal wordt beleefd. Binnen en buiten lopen op de verdieping moeiteloos in elkaar over. Voor watersportliefhebbers is dit een absolute droomlocatie: meerdere boten kunnen worden afgemeerd aan de eigen kade en vanuit de woning vaar je direct het Sneekermeer op, het hart van het Friese waterland. Rust, vrijheid, watersport en natuur komen hier perfect samen. Daarnaast biedt de woning uitstekende verhuurmogelijkheden via Landal. Je kunt deze prachtige recreatievilla volledig zelf gebruiken, verhuren of kiezen voor een combinatie van beide. De woning heeft een speelse en comfortabele indeling: het woongedeelte bevindt zich op de verdieping zodat je optimaal profiteert van het uitzicht, terwijl het slaapgedeelte in het souterrain is gerealiseerd. Zowel de voor- als achterzijde zijn bereikbaar via een brede trap. INDELING: Verdieping: Entree, hal met meterkast en toilet, praktische berging met wasmachineaansluiting en een royale, sfeervolle woonkamer met dubbele schuifpui naar het zonnige terras. Hier geniet je de hele dag van de zon én van het prachtige uitzicht. Via een trap bereik je de vlonder en de aanlegsteiger. De open keuken in hoekopstelling is compleet uitgevoerd met diverse inbouwapparatuur. De gehele verdieping is bovendien voorzien van comfortabele vloerverwarming. Souterrain: Via de trap in de woonkamer bereik je het souterrain. Hier bevinden zich een ruime hal, vier comfortabele slaapkamers met boxspringbedden, waarvan één slaapkamer beschikt over een eigen doucheruimte met wastafel. De badkamer is uitgerust met een douche, wastafel en toilet. Daarnaast is er een praktische bergkast onder de trap en een aparte kast met de CV-opstelling (AWB HR, 2014). Parkeren kan op eigen terrein, waar tevens een eigen laadpaal aanwezig is. Op het dak liggen bovendien 16 zonnepanelen, geplaatst in 2022. De woning ligt in het gezellige watersportdorp Terherne: een paradijs voor watersporters én een prachtige uitvalsbasis voor wandel- en fietstochten door het Friese landschap. We zetten de pluspunten even voor jou op een rij: - Vrij en weids uitzicht richting het Sneekermeer - Luxe en compleet ingerichte 8-persoons recreatievilla - Complete inventaris blijft achter - Royale living met veel lichtinval en dubbele schuifpui - Volledige verdieping voorzien van vloerverwarming - Vier comfortabele slaapkamers - Eén slaapkamer met eigen doucheruimte - Alle slaapkamers voorzien van horren - Groot perceel met royale zijtuin op het zuidwesten - Zonnig terras op het zuiden met glazen balustrade - 16 zonnepanelen (2022) - Eigen laadpaal op de parkeerplaats - Eigen ligplaats geschikt voor meerdere boten - Overdekte vlonder en eigen zwemtrap - Buitenkraan op de vlonder en mogelijkheid voor buitendouche - Directe vaarverbinding naar het Sneekermeer - Ideale locatie voor watersportliefhebbers - Energielabel A+ - Uitstekende verhuurmogelijkheden via Landal - Gelegen in een schitterende fiets- en wandelomgeving - Parkkosten 2026: € 1.642,48 (beheer- en afvalvergoeding)

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 · Heddema Makelaardij

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.