Wilnisse Zuwe 58-AR18, Wilnis

Wilnisse Zuwe 58-AR18, Wilnis

Wilnis

€385,000

Asking Price

2

Bedrooms

74 m²

Living Area

Recreatie

Recreatiebestemming

Price
€385,000
Net yield
3.6%
Inquire
2-bedroom holiday home in Wilnis — photo 1 of 5
Noordwest Makelaardij
1 / 5
2-bedroom holiday home in Wilnis — photo 2 of 5
2 / 5
2-bedroom holiday home in Wilnis — photo 3 of 5
3 / 5
2-bedroom holiday home in Wilnis — photo 4 of 5
4 / 5
2-bedroom holiday home in Wilnis — photo 5 of 5
5 / 5

Wilnisse Zuwe 58-AR18, Wilnis

Wilnis · Ref BF-5392Source · Noordwest Makelaardij · listed 21 Jun 2026
Asking price
€385,000
Net yield
3.6%
Gross on asking
13.2%
Est. revenue / yr
€50,944
Bedrooms
2
Built area
74 m²
Land
710 m²
Brixfox Score 77 · B+Koop (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.
3.6%
€15,515 net operating income /yr
Gross yield · all-in basis
11.7%
−8.1 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 Wilnis — 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
€199
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
70%
Full-year estimate, market-calibrated
Projected annual revenue
€50,944
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· 8.8% of price, auto-calculated
€33,800
Overdrachtsbelasting (transfer tax)€30,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€433,800
+12.7% 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
€50,944
Rental management
−€15,283
Booking channel fees
−€2,038
Cleaning & consumables
−€2,547
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€360
Maintenance reserve
−€3,080
Insurance
−€500
Box 3 wealth tax
−€8,371
Net operating income
€15,515/yr
Net yield on all-in investment
3.6%

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% · Wilnis 5-yr avg — historical, not a forecast8%
Indicative total return
3.6%/yr
3.6% 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

Wilnis

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
3.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
70% average occupancy
Nightly RateAverage
€199 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
710 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 710 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
ADR of €199 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback12.5 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.

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: 2022
Energy: a

Listing text from the makelaar, in Dutch

ENGLISH BELOW Wonen in het Groene Hart met ruimte, rust en comfort Op een prachtige plek in Wilnis, midden in het groene landschap, ligt deze verrassend ruime woning met een perceel van maar liefst 710 m². Hier geniet je dagelijks van een unieke combinatie: volop ruimte, privacy, moderne voorzieningen én een sfeervolle landelijke uitstraling. De woning beschikt over 74 m² gebruikersoppervlak, maar voelt dankzij de serre en de slimme indeling aanzienlijk ruimer aan. Met drie slaapkamers, twee badkamers, een hoogwaardige horeca-keuken en een royale tuin met boothuis is dit een plek die zowel comfort als een vleugje luxe biedt. Bovendien kun je voor de deur op eigen terrein maar liefst drie auto’s parkeren. Indeling Aanbouw uit 2022 In 2022 is de woning uitgebreid met een volledig geïsoleerd woongedeelte. Hier vind je een ruime slaapkamer met inloopkast en schuifpui naar de tuin en een fenomenaal uitzicht over de polder. Aangrenzend ligt de (tweede) moderne badkamer met ligbad en hangtoilet. Daarnaast is er een praktische provisieruimte met de meterkast en de boiler. Bestaand gedeelte Het oorspronkelijke gedeelte van de woning biedt een sfeervolle woonkamer met schuifpui naar de tuin en een schitterend uitzicht over het groene landschap. De open keuken sluit hier naadloos op aan. Verder zijn er nog twee slaapkamers en een badkamer met inloopdouche, hangtoilet en wastafelmeubel. Serre De ruime serre vormt het hart van het huis: hier is een tweede keuken geplaatst met spoelbak, koeling, vaatwasser en volop werk- en bergruimte. Aan de robuuste houten eettafel kun je uitgebreid dineren met vrienden en familie. Dankzij de houtkachel is dit een heerlijke plek om ook in de winter te verblijven. Buitenleven De tuin is een waar paradijs. Met een vlonder aan het water, twee zitgedeeltes, een ruim boothuis en zelfs een verwarmde kas kun je hier alle seizoenen genieten. Of je nu ontspant met uitzicht over het water, bezig bent met tuinieren of een bootje pakt voor een tochtje – alles is hier mogelijk. Bijzonderheden en kenmerken • Recreatie woning • Inschrijven is mogelijk • Woonoppervlak: ca. 74 m² • Perceeloppervlak: ca. 710 m² • Parkeergelegenheid voor 3 auto’s op eigen terrein • 3 slaapkamers en 2 badkamers • Gelegen aan open vaarwater • Hoogwaardige GGM horeca-keuken met o.a. oven, 6-pits gasfornuis en vaatwasser • Tweede keuken in de serre met spoelbak, vaatwasser, koeling en veel werkruimte • Verwarming via deels vloerverwarming en 2 houtkachels • Boiler voor warm water • Uitbouw/aanbouw gerealiseerd in 2022, volledig geïsoleerd • Volledig voorzien van een B&O geluidsinstallatie • Grote tuin met vlonder, boothuis en verwarmde kas • Serre met houtkachel, ideaal voor zomer én winter • De VVE bedraagt € 400,- per jaar. • De 2 jaar oude sloep kan los worden overgenomen. • Oplevering in overleg, eventueel snel mogelijk **Het verkrijgen van een hypotheek voor recreatieve chalets is beperkt tot niet mogelijk bij de gebruikelijke geldverstrekkers, laat u daarom vooraf adviseren.** De verstrekte informatie is met zorg samengesteld, maar er kunnen geen rechten aan worden ontleend. Alle informatie dient te worden beschouwd als een uitnodiging tot het doen van een bod of het starten van onderhandelingen. ___________________ Living in the Green Heart with Space, Peace, and Comfort In a beautiful location in Wilnis, right in the middle of the green countryside, lies this surprisingly spacious home on a plot of no less than 710 m². Here, you can enjoy a unique combination every day: plenty of space, privacy, modern amenities, and a charming rural atmosphere. The house offers 74 m² of living space but feels much larger thanks to the conservatory and the smart layout. With three bedrooms, two bathrooms, a high-end professional kitchen, and a generous garden with boathouse, this is a place that combines comfort with a touch of luxury. In addition, there is space to park up to three cars on private grounds right in front of the house. Layout Extension (2022) In 2022, the property was expanded with a fully insulated living area. Here you’ll find a spacious bedroom with walking-closet and sliding doors opening onto the garden and a phenomenal view over the polder. Adjacent lies the (second) modern bathroom with bathtub and wall-mounted toilet. There is also a practical storage room with the utility meters and the boiler. Original section The original part of the house offers a cozy living room with sliding doors to the garden and stunning views over the green landscape. The open kitchen flows seamlessly into this space. Furthermore, there are two more bedrooms and a bathroom with walk-in shower, wall-mounted toilet, and vanity unit. Conservatory The spacious conservatory forms the heart of the home: here a second kitchen has been installed with sink, fridge, dishwasher, and plenty of counter and storage space. At the robust wooden dining table, you can enjoy long dinners with family and friends. Thanks to the wood-burning stove, this is also a delightful place to stay during the winter months. Outdoor living The garden is a true paradise. With a deck on the water, two seating areas, a large boathouse, and even a heated greenhouse, you can enjoy the outdoors in every season. Whether you’re relaxing with a view over the water, gardening, or taking your boat out for a trip—everything is possible here. Features and details • Recreational area • Living area: approx. 74 m² • Plot size: approx. 710 m² • Parking for 3 cars on private grounds • 3 bedrooms and 2 bathrooms • Situated on open waterways • High-quality GGM professional kitchen with oven, 6-burner gas stove, and dishwasher • Second kitchen in the conservatory with sink, dishwasher, fridge, and ample workspace • Heating via partial underfloor heating and 2 wood-burning stoves • Boiler for hot water • Extension built in 2022, fully insulated • Fully equipped with a B&O sound system • Large garden with deck, boathouse, and heated greenhouse • Conservatory with wood-burning stove, ideal for both summer and winter • VvE contribution: €400 per year • A 2-year-old sloop can be purchased separately • Delivery in consultation, possible at short notice ** Obtaining a mortgage for recreational chalets is limited to, or not possible with, regular lenders, so be sure to seek advice in advance. ** The information provided has been compiled with care; however, no rights can be derived from it. All information should be regarded as an invitation to make an offer or to start negotiations.

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 · Noordwest 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.