Eysinga-State 250, Sint Nicolaasga

Eysinga-State 250, Sint Nicolaasga

Sint Nicolaasga

On navigable water · Wooded surroundings · Rural setting · Outside the built-up area · On a holiday park

€499,000

Asking Price

3

Bedrooms

82 m²

Living Area

Recreatie

Recreatiebestemming

Price
€499,000
Net yield
0.0%
Inquire
3-bedroom holiday home in Sint Nicolaasga — photo 1 of 5
mijnWoonboerderij.nl & mijnStreekwoning.nl makelaar in Nederland
1 / 5
3-bedroom holiday home in Sint Nicolaasga — photo 2 of 5
2 / 5
3-bedroom holiday home in Sint Nicolaasga — photo 3 of 5
3 / 5
3-bedroom holiday home in Sint Nicolaasga — photo 4 of 5
4 / 5
3-bedroom holiday home in Sint Nicolaasga — photo 5 of 5
5 / 5

Eysinga-State 250, Sint Nicolaasga

Sint Nicolaasga · Frisian Lakes · Ref BF-71996Source · mijnWoonboerderij.nl & mijnStreekwoning.nl makelaar in Nederland · listed 8 Sept 2026
Asking price
€499,000
Net yield
0.0%
Gross on asking
6.2%
Est. revenue / yr
€30,753
Bedrooms
3
Built area
82 m²
Land
1126 m²
Brixfox Score 51 · CKoop (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%
€-300 net operating income /yr
Gross yield · all-in basis
5.5%
−5.5 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 Sint Nicolaasga — 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
€172
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€30,753
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the position on navigable water 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· 8.6% of price, auto-calculated
€42,920
Overdrachtsbelasting (transfer tax)€39,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€556,920
+11.6% 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
€30,753
Rental management
−€9,226
Booking channel fees
−€1,230
Cleaning & consumables
−€1,538
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€467
Maintenance reserve
−€3,992
Insurance
−€500
Box 3 wealth tax
−€10,850
Net operating income
€-300/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 €300/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% · Sint Nicolaasga 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

Sint Nicolaasga · 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

51C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
49% average occupancy
Nightly RateAverage
€172 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
1126 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 1126 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

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback55.9 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.

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: 2003
Energy: a
Situation: On navigable water · Wooded surroundings · Rural setting · Outside the built-up area · On a holiday park

Listing text from the makelaar, in Dutch

Prachtig rietgedekte vakantiewoning! Recreëren in rust, ruimte en comfort, midden in een bos,- en waterrijke omgeving. Op dit sfeervolle Landgoed Eysingastate in het Friese Sint Nicolaasga vindt u deze schitterende, riet gedekte vakantiewoning (type boerderij) op een zeer royale,- en mooi omheinde tuin van maar liefst 1.126 m² eigen grond. Mooi gelegen aan open vaarwater voor boten ter grootte van een sloep. De tuin beschikt over een eigen aanlegsteiger. Het geheel is ideaal voor liefhebbers van o.a. varen, vissen, boswandelingen, fietsen, natuur, rust en privacy. Indeling Begane grond: Bij binnenkomst komt u in de hal met toegang tot de trap, het toilet en de badkamer met douchecabine en badkamermeubel. De knusse woonkamer met open keuken biedt uitzicht over de mooie grote tuin en de steiger. De keuken met eethoek en openslaande tuindeuren is voorzien van een 4-pitsgasfornuis, afzuigkap, magnetron en vaatwasser. Vanaf de buitenkant vindt u een praktische inpandige bijkeuken/berging met aansluitingen voor het witgoed en een aparte afdeling voor de meterkast. Eerste verdieping Op de verdieping bevindt zich de overloop met twee ruime slaapkamers en een leuke bedstee, perfect voor kinderen of als extra slaapplek. Ook is op de verdieping een toilet aanwezig. Tuin Een unieke grote tuin, geheel omheind met een mooie haag, wat heel fijn is voor huisdieren en kinderen. Het erf beschikt over eigen parkeerplaatsen voor 2 auto`s. Verder treft u in deze verzorgde tuin een royaal verhard terras aan en een handig schuurtje. Ook het schuurtje is voorzien van een rietendak, wat een gezellige sfeer geeft. De tuin grenst aan vaarwater met eigen aanlegsteiger. Hoe mooi wilt u het hebben? Bijzonderheden • Bouwjaar 2003 • Recent voorzien van een nieuw rieten dak • Kozijnen, deuren en de raamblinden zijn recent geschilderd • Keurig onderhouden geheel, met volledig dubbelglas • Mooie degelijke vloer in de woning • Verkoop is inclusief inventaris • Eigen perceel van 1.126 m², volledig omheind • Eigen aanlegsteiger aan open vaarwater • Energielabel C • Gelegen tussen de gezellige plaatsen Sneek, Joure en Lemmer • Op het park is een restaurant en zwemvijver met strandje aanwezig • In de directe omgeving: 18-holes golfbaan Sint Nyk, tropisch zwembad Joure, jachthavens, leuke winkels in de omgeving, horeca, bos en de Friese meren • Parkreglement is van toepassing en ontvangt u bij interesse Bent u nieuwsgierig geworden naar dit unieke object op dit bijzonder mooie plekje? Maak snel een afspraak!

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 · mijnWoonboerderij.nl & mijnStreekwoning.nl makelaar in Nederland

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.