Schuitenzand 2, Makkum

Schuitenzand 2, Makkum

Makkum

Waterfront · On navigable water · Open position · On a holiday park

€375,000

Asking Price

3

Bedrooms

80 m²

Living Area

Recreatie

Recreatiebestemming

Price
€375,000
Net yield
4.0%
Inquire
3-bedroom holiday home in Makkum — photo 1 of 5
IJsselmeer Wonen
1 / 5
3-bedroom holiday home in Makkum — photo 2 of 5
2 / 5
3-bedroom holiday home in Makkum — photo 3 of 5
3 / 5
3-bedroom holiday home in Makkum — photo 4 of 5
4 / 5
3-bedroom holiday home in Makkum — photo 5 of 5
5 / 5

Schuitenzand 2, Makkum

Makkum · Frisian Lakes · Ref BF-630Source · IJsselmeer Wonen · listed 21 Jun 2026
Asking price
€375,000
Net yield
4.0%
Gross on asking
14.0%
Est. revenue / yr
€52,641
Bedrooms
3
Built area
80 m²
Land
545 m²
Brixfox Score 78 · 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.
4.0%
€16,856 net operating income /yr
Gross yield · all-in basis
12.4%
−8.4 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 Makkum — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

80%booked
5.0rating
3reviews
$309per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 80% of nights, and it advertises $309/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€275
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€52,641
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· 8.8% of price, auto-calculated
€33,000
Overdrachtsbelasting (transfer tax)€30,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€423,000
+12.8% 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
€52,641
Rental management
−€15,792
Booking channel fees
−€2,106
Cleaning & consumables
−€2,632
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€351
Maintenance reserve
−€3,000
Insurance
−€500
Box 3 wealth tax
−€8,154
Net operating income
€16,856/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% · Makkum 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

Makkum · 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

78B
Rental YieldGood
4.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
53% average occupancy
Nightly RateGood
€275 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
545 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 545 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
Occupancy at 53% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback11.5 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

The listing mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

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: 1993
Energy: a
Situation: Waterfront · On navigable water · Open position · On a holiday park

Listing text from the makelaar, in Dutch

Wakker worden met uitzicht over het water, de zon die langzaam je tuin in glijdt en het gevoel van rust dat je meteen omarmt – deze moderne vrijstaande villa maakt het elke dag waar. Direct gelegen aan open vaarwater en met een zonnige achtertuin op het westen is dit een plek waar genieten vanzelf gaat. De woning is nagenoeg volledig vernieuwd en straalt comfort en stijl uit, met vloerverwarming, sfeervolle houtlook plavuizen, een frisse moderne badkamer en een luxe keuken die helemaal van deze tijd is. Indeling: Via de zij-entree kom je binnen in de hal, die toegang geeft tot de inpandige berging en de lichte, uitnodigende leefruimte. De L-vormige woonkamer voelt ruim en warm tegelijk, met grote ramen die het daglicht rijkelijk binnenlaten en openslaande deuren naar het terras waar binnen en buiten moeiteloos in elkaar overlopen. De moderne keuken sluit hier perfect op aan en is uitgerust met alle gemakken voor dagelijks gebruik én gezellige avonden. De keuken is voorzien van een magnetronoven, vaatwasser, inductie kookplaat met daarboven de afzuigkap. Boven wacht een fijne indeling met drie slaapkamers, waarbij de royale ouderslaapkamer direct opvalt door de ruimte en het comfort. Hier vind je ook een praktische afsluitbare eigenaarskast. De vernieuwde badkamer nodigt uit tot ontspannen, met een douchecabine, wastafel en whirlpool waar je na een lange dag heerlijk tot rust komt. Algemeen: De villa staat op een royaal perceel van 575 m² eigen grond en is volledig geïsoleerd. Bouwjaar circa 1993 en is in 2022 gerenoveerd. De kunststof kozijnen zijn voorzien van dubbel glas en op het dak liggen zonnepanelen. Beach Resort: Gelegen op Beach Resort Makkum bevind je je op een levendig en compleet recreatiepark met volop faciliteiten. Van een gezellige boulevard met terrasjes en eetgelegenheden tot diverse stranden en recreatiemogelijkheden: hier is altijd iets te beleven. Tegelijkertijd biedt de omgeving rust en natuur, met prachtige wandelgebieden en het sfeervolle vissersdorp Makkum op korte fietsafstand. Of je nu op zoek bent naar een heerlijke eigen plek aan het water, een slimme investering of een combinatie van beide, deze villa biedt het allemaal. De mogelijkheden voor verhuur zijn uitstekend, terwijl je zelf ook volop kunt genieten van alles wat deze unieke locatie te bieden heeft. Zie je jezelf hier al zitten, uitkijkend over het water met een goed glas wijn? Dan is dit het moment om in actie te komen en deze bijzondere villa zelf te ervaren.

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 · IJsselmeer Wonen

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.