Gralda 5-K188, Menaam

Gralda 5-K188, Menaam

Menaam

On a holiday park

€120,000

Asking Price

2

Bedrooms

40 m²

Living Area

Recreatie

Recreatiebestemming

Price
€120,000
Net yield
0.0%
Inquire
2-bedroom holiday home in Menaam — photo 1 of 5
Miedema Makelaars
1 / 5
2-bedroom holiday home in Menaam — photo 2 of 5
2 / 5
2-bedroom holiday home in Menaam — photo 3 of 5
3 / 5
2-bedroom holiday home in Menaam — photo 4 of 5
4 / 5
2-bedroom holiday home in Menaam — photo 5 of 5
5 / 5

Gralda 5-K188, Menaam

Menaam · Frisian Lakes · Ref BF-72077Source · Miedema Makelaars · listed 9 Sept 2026
Asking price
€120,000
Net yield
0.0%
Gross on asking
2.6%
Est. revenue / yr
€3,075
Bedrooms
2
Built area
40 m²
Land
319 m²
Brixfox Score 32 · FKoop (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%
€-4,406 net operating income /yr
Gross yield · all-in basis
2.1%
−2.1 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 Menaam — 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
€132
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
6%
Full-year estimate, market-calibrated
Projected annual revenue
€3,075
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· 10.5% of price, auto-calculated
€12,600
Overdrachtsbelasting (transfer tax)€9,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€147,600
+23.0% 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
€3,075
Rental management
−€923
Booking channel fees
−€123
Cleaning & consumables
−€154
Park charge (parkbijdrage)
€/yr−€600
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€112
Maintenance reserve
−€960
Insurance
−€500
Box 3 wealth tax
−€2,609
Net operating income
€-4,406/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 €4,406/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% · Menaam 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

Menaam · 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

32F
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
6% average occupancy
Nightly RateAverage
€132 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
319 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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 6% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

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

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€600/yr

The listing states about €600 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.

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; 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

Year built: 2022
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Toe aan een eigen plek waar je heerlijk kunt ontspannen en direct het vakantiegevoel ervaart? Of op zoek naar mogelijkheden voor verhuur? Dit vrijstaande recreatiechalet aan Gralda 5-K188 in Menaam biedt een lichte woonkamer, twee slaapkamers en volop buitenruimte. Dankzij de groene erfafscheiding geniet je hier bovendien van veel privacy. Een fijne uitvalsbasis om tot rust te komen én Noordwest-Friesland te ontdekken! Indeling Via de entree kom je binnen in de hal, die toegang biedt tot de verschillende vertrekken. De woonkamer is licht en aangenaam dankzij de ramen rondom. Er is voldoende ruimte voor een comfortabele zithoek en een eettafel. De openslaande deuren zorgen voor een fijne verbinding met het terras en de tuin. De open keuken sluit praktisch aan op de leefruimte en beschikt over diverse kasten, werkruimte, een gaskookplaat, afzuigkap, oven en spoelbak. Het chalet heeft twee slaapkamers. De grootste slaapkamer biedt ruimte aan een tweepersoonsbed en beschikt over praktische kastruimte. De tweede slaapkamer is geschikt voor twee eenpersoonsbedden en kan natuurlijk ook worden gebruikt als logeer- of hobbykamer. De badkamer is compact maar compleet en voorzien van een douche, toilet, wastafelmeubel en designradiator. Tuin Rondom het chalet ligt een ruime, groene tuin. De hagen en overige begroeiing zorgen voor een beschutte uitstraling en veel privacy. Er is volop ruimte om buiten te eten, te loungen of gewoon lekker van de rust te genieten. Goed om te weten: + Eigen grond + Lichte woonkamer met openslaande tuindeuren + Veel privacy door de groene erfafscheiding + Geschikt als tweede woning én voor recreatieve verhuur + Gelegen op een rustig vakantiepark vlak bij de Waddenzee Een heerlijke plek om zelf van vakanties en vrije weekenden te genieten of te verhuren. Kom langs en ontdek het ontspannen buitenleven aan Gralda 5-K188! Recreëren in Friesland Het chalet staat op Vakantiepark In Style, voorheen Waadhoeke Resort, tussen Menaam en Dronryp. Het park ligt centraal in Noordwest-Friesland en is goed bereikbaar vanaf de A31. Leeuwarden, Franeker en Harlingen liggen allemaal op korte rijafstand. Ook voor wandel- en fietsliefhebbers biedt de landelijke omgeving volop mogelijkheden. Het park beschikt onder andere over een speeltuin en een sanitairgebouw met wasmogelijkheden. In de directe omgeving vind je verschillende recreatie- en wandelmogelijkheden. Permanente bewoning is niet toegestaan; het chalet is bestemd voor recreatief gebruik. Het park heeft een actieve Belangenvereniging van Eigenaren (BvE) die de kaveleigenaren vertegenwoordigd richting parkdirectie en gemeente. De contributie hiervoor is vastgesteld op € 25,- per jaar.De jaarlijkse parkkosten bedragen ca. € 600,- (excl. BTW). De kosten voor o.a. vuilafvoer bedragen ca. € 281,04 (excl. BTW) per jaar. Deze informatie is door ons met de nodige zorgvuldigheid samengesteld, veelal aan de hand van de door verkoper aan ons ter hand gestelde gegevens en tekeningen. Onzerzijds wordt echter geen enkele aansprakelijkheid aanvaard voor enige onvolledigheid, onjuistheid of anderszins, dan wel de gevolgen daarvan. Dit geldt voor onder meer de opgegeven maten, oppervlakten, isolatie en ouderdom van technische installaties.

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 · Miedema Makelaars

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.