Westdorperstraat 37-301, Schoonloo

Westdorperstraat 37-301, Schoonloo

Schoonloo

On a holiday park

€276,105

Asking Price

2

Bedrooms

48 m²

Living Area

Recreatie

Recreatiebestemming

Price
€276,105
Net yield
2.8%
Inquire
2-bedroom holiday home in Schoonloo — photo 1 of 5
BuitenLeven Recreatiemakelaar
1 / 5
2-bedroom holiday home in Schoonloo — photo 2 of 5
2 / 5
2-bedroom holiday home in Schoonloo — photo 3 of 5
3 / 5
2-bedroom holiday home in Schoonloo — photo 4 of 5
4 / 5
2-bedroom holiday home in Schoonloo — photo 5 of 5
5 / 5

Westdorperstraat 37-301, Schoonloo

Schoonloo · Drenthe · Ref BF-4764Source · BuitenLeven Recreatiemakelaar · listed 21 Jun 2026
Asking price
€276,105
Net yield
2.8%
Gross on asking
12.6%
Est. revenue / yr
€34,683
Bedrooms
2
Built area
48 m²
Land
406 m²
Brixfox Score 79 · B+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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.
2.8%
€8,936 net operating income /yr
Gross yield · all-in basis
11.0%
−8.2 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 Schoonloo — 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
€132
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€34,683
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· 9.1% of price, auto-calculated
€25,088
Overdrachtsbelasting (transfer tax)€22,088
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€316,193
+14.5% 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
€34,683
Rental management
−€10,405
Booking channel fees
−€1,387
Cleaning & consumables
−€1,734
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€258
Maintenance reserve
−€2,209
Insurance
−€500
Box 3 wealth tax
−€6,004
Net operating income
€8,936/yr
Net yield on all-in investment
2.8%

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% · Schoonloo 5-yr avg — historical, not a forecast8%
Indicative total return
2.8%/yr
2.8% 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

Schoonloo · 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

79B
Rental YieldAverage
2.8% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
72% average occupancy
Nightly RateAverage
€132 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
406 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
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 2.8% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
ADR of €132 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback14.3 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

The listing indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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: 2025
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Ontsnap aan de drukte – jouw ideale tweede woning aan het water! Type Hunze. Wil je in het weekend even helemaal weg uit de hectiek van de stad? Deze duurzame en onderhoudsarme houten woning op Landgoed de Huynen in Schoonloo is dé perfecte uitvalsbasis voor ontspanning en buitenleven. Binnen 1,5 uur vanaf de Randstad bevind je je in een oase van rust, direct aan het water. Deze modelwoning bieden we nu te koop aan inclusief kavel, tuinaanleg en luxe inventaris. Dus als je er snel bij bent, kun je dit voorjaar nog ontsnappen uit de hectiek van de stad! Met een ruime veranda over de hele breedte van de woning geniet je van lange zomeravonden, een ontbijtje in de ochtendzon of gewoon een goed boek terwijl je uitkijkt over het water. De openslaande deuren naar de woonkamer versterken het vrije buitengevoel, terwijl de gasloze en duurzame bouw zorgt voor lage energiekosten en weinig onderhoud. En mocht het binnen toch te warm worden in de zomer, dan kun je de luiken sluiten en houdt je het binnen lekker koel. Geen gedoe met klussen: de woning is instapklaar en optioneel voorzien van een compleet interieurpakket. Op de begane grond vind je een sfeervolle woonkamer met open keuken en een moderne badkamer met regendouche. De twee ruime slaapkamers op de verdieping bieden voldoende plek voor jou en je gezin of gasten. Deze woning is jouw privéplek, zonder verplichtingen. Verhuur is mogelijk, maar niet verplicht – jij bepaalt hoe je ervan geniet. En met de onderhoudsarme materialen en een warmtepomp heb je nauwelijks omkijken naar het beheer. Degelijk gebouwd houten huis Duurzaam, gasloos en energiezuinig Direct aan het water – ideaal voor natuurliefhebbers en watersporters Binnen 1,5 uur van de Randstad Geen verplichte verhuur, wél een interessant rendement mogelijk Optioneel volledig gemeubileerd opgeleverd De koopprijs van de modelwoning is v.o.n. - exclusief BTW - inclusief kavel - inclusief tuinaanleg - inclusief luxe inventaris. Je kunt ook deze woning op een andere kavel kopen. De bouwprijs is dan € 162.950 v.o.n. exclusief BTW en exclusief kavel. Tuinaanleg en inventaris mag je ook in eigen beheer (laten) uitvoeren. Kom de sfeer proeven! Plan een bezichtiging en ontdek hoe deze woning jouw ideale weekendplek kan worden.

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 · BuitenLeven Recreatiemakelaar

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.