Warmenbossenweg 3-31, Schoonloo
What it earns, what it costs to own, and the net yield
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.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.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.Where it sits, and who confirms it
Location
Approximate areaSchoonloo · Drenthe
Loading Map...
Score, and what could go wrong
Brixfox Score
Worth underwriting.
Risk & what-if
The park, the zoning and the tax the numbers rest on
The listing indicates independent letting is possible
Independent lettingThe 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.
Annual charges stated in this listing
Park charge (parkkosten / parkbijdrage)€799/yr
The listing states about €799 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.
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
Listing text from the makelaar, in Dutch
Recreëren in het prachtige Schoonloo in deze gemoderniseerde, vrijstaande recreatievilla? Kom binnenkijken aan de Warmenbossenweg 3-31! Deze vrijstaande recreatievilla bevindt zich op het rustige park Boerhaarsveld in Schoonloo. De recreatievilla staat op een beschut perceel van 453 m² en biedt volop privacy en comfort in een natuurrijke omgeving. Deze prachtige villa voelt als een warme deken en is voorzien van alle moderne gemakken en straalt mede hierdoor een warme, sfeervolle ambiance uit. Kom in deze volledig gemoderniseerde recreatievilla heerlijk tot rust! Ligging en omgeving Het kleinschalige park ligt middenin uitgestrekte heidevelden en bossen, met tal van fiets- en wandelpaden (denk bijvoorbeeld aan het Pieterpad). Voorzieningen zoals winkels, horeca, een manege en recreatieplassen (o.a. het Loomeer en het Nije Hemelriek) zijn nabij, evenals dorpen als Grolloo, Westerbork, Schoonoord, Rolde en Borger. Indeling Begane grond Entree, toilet, meterkast, lichte L-vormige woonkamer met open keuken voorzien van inbouwapparatuur en bijkeuken. Eerste verdieping Badkamer voorzien van regendouche, wastafel en 2e toilet. Het object beschikt over drie slaapkamers (ca. 10m², 11m² en 15m²). Bergzolder Bergruimte over de gehele lengte van het object (met de mogelijkheid om hier 2 slaapvertrekken te creëren). Tuin De prachtige, op zuiden gerichte tuin is zeer fraai aangelegd en beschikt over een ruim terras. Het royale perceel biedt volop privacy en rust. Daarnaast beschikt de woning over een eigen parkeerplaats en een vrijstaande houten berging (ca. 7 m²) voor opslag van tuingereedschap en fietsen. Kenmerken - Recent volledig gemoderniseerde keuken, badkamer en bijkeuken - Instapklaar - Lage parkkosten (ca. € 799,- per jaar) - Energielabel A - Rendabele verhuurmogelijkheden (geen verhuurverplichting) - Mogelijkheid tot overname gehele inventaris Ervaar zelf de unieke rust en ruimte die deze recreatievilla biedt. Neem contact op voor een bezichtiging en beleef het ultieme vakantiegevoel in deze recreatievilla!
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.
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.
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.