Houtvaartweg 37, Boornzwaag

Houtvaartweg 37, Boornzwaag

Boornzwaag

Waterfront · On navigable water · Open view · Rural setting · Open position

€650,000

Asking Price

3

Bedrooms

91 m²

Living Area

Recreatie

Recreatiebestemming

Price
€650,000
Net yield
0.0%
Inquire
3-bedroom holiday home in Boornzwaag — photo 1 of 5
FRYSK makelaars
1 / 5
3-bedroom holiday home in Boornzwaag — photo 2 of 5
2 / 5
3-bedroom holiday home in Boornzwaag — photo 3 of 5
3 / 5
3-bedroom holiday home in Boornzwaag — photo 4 of 5
4 / 5
3-bedroom holiday home in Boornzwaag — photo 5 of 5
5 / 5

Houtvaartweg 37, Boornzwaag

Boornzwaag · Frisian Lakes · Ref BF-528Source · FRYSK makelaars · listed 21 Jun 2026
Asking price
€650,000
Net yield
0.0%
Gross on asking
5.0%
Est. revenue / yr
€32,635
Bedrooms
3
Built area
91 m²
Land
700 m²
Brixfox Score 43 · DKoop (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.
0.0%
€-3,785 net operating income /yr
Gross yield · all-in basis
4.5%
−4.5 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 Boornzwaag — 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
€182
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€32,635
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
€55,000
Overdrachtsbelasting (transfer tax)€52,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€720,000
+10.8% 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
€32,635
Rental management
−€9,791
Booking channel fees
−€1,305
Cleaning & consumables
−€1,632
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€608
Maintenance reserve
−€5,200
Insurance
−€500
Box 3 wealth tax
−€14,134
Net operating income
€-3,785/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €3,785/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Boornzwaag 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Boornzwaag · 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

43D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
49% average occupancy
Nightly RateAverage
€182 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
700 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 700 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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 49% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback108.2 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

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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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: 1970
Energy: d
Situation: Waterfront · On navigable water · Open view · Rural setting · Open position

Listing text from the makelaar, in Dutch

Vrijstaand wonen aan open vaarwater, met eigen steiger en volop rust in het hart van Friesland Wat een plek! Aan de Houtvaartweg 37 in Boornzwaag geniet je van een unieke combinatie van rust, ruimte, natuur en water. Deze charmante vrijstaande woning ligt aan een binnenwater dat een directe verbinding heeft met de Scharsterrijn en de Friese meren, waaronder de Langweerder Wielen. Het huis beschikt over een royale tuin en eigen aanlegsteiger. Of je nu droomt van eindeloze zomerdagen op het water, een boek lezen aan de waterkant, of ontspannen barbecueën met uitzicht op het kabbelende water: hier komt het allemaal samen. Boornzwaag is een fantastische locatie! Boornzwaag is een kleinschalige gemeente behorende bij de gemeente Fryske Marren en ligt aan de rand van het populaire watersportdorp Langeweer. Langweer is een pittoresk en authentiek watersportdorp met een gezellige dorpsstraat met lindebomen en historische panden. Hier vind je alle basisvoorzieningen zoals een supermarkt, bakker, slager en gezellige restaurants. De omgeving biedt volop mogelijkheden voor natuur- en watersportliefhebbers: zeilen op de Langweerder Wielen, fietsen door de bossen van Sint Nicolaasga of golfen bij Golfclub Sint Nyk. Dankzij de ligging op ca. 5 kilometer van de A6 en A7 is de bereikbaarheid uitstekend, terwijl je toch midden in de rust van het Friese landschap zit. De indeling van de woning is als volgt: Begane grond: Je komt binnen in de hal met meterkast en koel-/vriesopstelling. Vanuit hier betreed je de sfeervolle woonkeuken, afgewerkt met warme houten wanden en plafonds, die direct zorgt voor een knusse, natuurlijke sfeer. De keuken is geplaatst in een praktische U-opstelling met inbouwapparatuur en ruimte voor een grote eethoek. Grote ramen zorgen voor veel licht en een levendig uitzicht op het water en de tuin. Via een houten trap bereik je de entresol, die zich perfect leent als extra zitkamer, werkplek of hobbyruimte. De open opzet zorgt voor een mooi zicht op het leefgedeelte beneden. Vanuit de gang zijn drie slaapkamers bereikbaar, elk met vaste kast. Twee van de kamers beschikken over een eigen wastafel. De badkamer is voorzien van een douche en wastafel; het toilet is separaat. Ook de witgoedopstelling bevindt zich in de gang. Tuin: Rondom de woning ligt een groene, verzorgde tuin met veel privacy. Aan de waterzijde geniet je van een breed gazon en een eigen steiger. Hier ervaar je dagelijks het ultieme buitenleven, of je nu vaart, zwemt, tuiniert of gewoon geniet van de stilte. Ook is er een vrijstaande schuur aanwezig voor fietsen, tuingereedschap of watersportspullen. Bijzonderheden: - Vrijstaande woning op ruim perceel - Direct aan open vaarwater met eigen aanlegsteiger - Multifunctionele entresol - Nabij Langweer en natuurgebieden Deze informatie is door ons met de nodige zorgvuldigheid samengesteld, veelal aan de hand van de door verkoper aan ons ter hand gestelde gegevens en tekeningen. Onzerzijds wordt echter geen enkele aansprakelijkheid aanvaard voor enige onvolledigheid, onjuistheid of anderszins, dan wel de gevolgen daarvan. Dit geldt voor onder meer de opgegeven maten, oppervlakten, isolatie en ouderdom van technische installaties.

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 · FRYSK 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.