Westdorperstraat 29-404, Schoonloo

Westdorperstraat 29-404, Schoonloo

Schoonloo

Waterfront · Forest edge · On a holiday park

€145,000

Asking Price

2

Bedrooms

70 m²

Living Area

Recreatie

Recreatiebestemming

Price
€145,000
Net yield
8.5%
Inquire
2-bedroom holiday home in Schoonloo — photo 1 of 5
Ommeland Makelaardij en Assurantiën
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 29-404, Schoonloo

Schoonloo · Drenthe · Ref BF-71990Source · Ommeland Makelaardij en Assurantiën · listed 8 Sept 2026
Asking price
€145,000
Net yield
8.5%
Gross on asking
26.0%
Est. revenue / yr
€37,707
Bedrooms
2
Built area
70 m²
Land
417 m²
Brixfox Score 81 · 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.
8.5%
€14,803 net operating income /yr
Gross yield · all-in basis
21.6%
−13.1 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 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
€143
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€37,707
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· 10.1% of price, auto-calculated
€14,600
Overdrachtsbelasting (transfer tax)€11,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€174,600
+20.4% 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
€37,707
Rental management
−€11,312
Booking channel fees
−€1,508
Cleaning & consumables
−€1,885
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€136
Maintenance reserve
−€1,160
Insurance
−€500
Box 3 wealth tax
−€3,153
Net operating income
€14,803/yr
Net yield on all-in investment
8.5%

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
8.5%/yr
8.5% 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

81B
Rental YieldStrong
8.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
72% average occupancy
Nightly RateAverage
€143 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
417 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 8.5% (fully managed, on all-in cost) — outperforms most villas in this market
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 €143 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback5.6 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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 1985
Energy: d
Situation: Waterfront · Forest edge · On a holiday park

Listing text from the makelaar, in Dutch

Wonen met uitzicht op de recreatieplas in Schoonloo! Op een mooie, groene locatie aan de Westdorperstraat 29-404 in Schoonloo staat deze sfeervolle recreatiewoning met een ruime tuin rondom. De woning beschikt over een lichte woonkamer, complete inbouwkeuken, twee prima slaapkamers, een luxe badkamer en volop praktische bergruimte. Dankzij de ligging en de royale buitenruimte is dit een heerlijke plek voor wie houdt van rust, ruimte en het buitenleven. De zonnige achtertuin van circa 129 m² is gelegen op het zuiden en biedt volop mogelijkheden om te ontspannen en te genieten van de buitenlucht. Het terras sluit aan op een overkapping van circa 17 m², waardoor je hier zowel in de zon als beschut heerlijk kunt zitten. De aanwezige berging van circa 15 m² biedt daarnaast voldoende ruimte voor fietsen, tuinmeubilair en andere spullen. Een bijzonder pluspunt is het vrije uitzicht op de recreatieplas, dat vanuit de achtertuin voor een extra gevoel van ruimte en vrijheid zorgt. Daarnaast zijn op het recreatiepark tal van voorzieningen te vinden, zoals receptie, winkel en een zwembad. Op ca 10 minuten van Borger en Rolde is het ook een ideale plek om de bossen van Drenthe te ontdekken, lopend of op de fiets. Kortom: een comfortabele woning op een aantrekkelijke locatie, met een fijne indeling, ruime buitenmogelijkheden en een prachtig uitzicht. Een heerlijke plek om te wonen en volop van het buitenleven te genieten! Indeling Entree, 4 m², v.v. een laminaatvloer en CV aansluiting. Woonkamer, 32 m², v.v. een laminaatvloer, buitenzonwering aan zuidzijde en een schuifpui naar het terras. Keuken, 8 m², v.v. een laminaatvloer, inductiekookplaat, afzuigkap, vaatwasser, koelkast en vriezer. Slaapkamer, 10 m² Slaapkamer, 9 m², v.v. een inbouwkast over de gehele breedte. Luxe badkamer. 4 m², v.v. betegeling, wastafelmeubel, douchecabine en toilet. Diversen: Overkapping, 17 m² Berging, 15 m² Tuin Voortuin, 105 m², gelegen op het Noorden wordt gebuikt als oprit en met toegangshek. Zijtuin, 67 m², gelegen op het Oosten wordt gebruikt als oprit. Zijtuin, 20 m², gelegen op het Westen. Achtertuin, 129 m², gelegen op het Zuiden met fraai uitzicht over de zwemvijver. Bijzonderheden * Zonnige achtertuin op het zuiden van circa 129 m² * Vrij uitzicht op de recreatieplas * Ruime tuin rondom de woning * Twee slaapkamers * Woonkamer van circa 32 m² met schuifpui naar het terras * Overkapping van circa 17 m² * Ruime berging van circa 15 m² * Voor- en zijtuin bieden ruime parkeermogelijkheden * Rustige, groene ligging in Schoonloo

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 · Ommeland Makelaardij en Assurantiën

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.