Zwanenbalg 32, Makkum

Zwanenbalg 32, Makkum

Makkum

On a holiday park · Quiet road

€389,000

Asking Price

3

Bedrooms

115 m²

Living Area

Recreatie

Recreatiebestemming

Price
€389,000
Net yield
2.9%
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

Zwanenbalg 32, Makkum

Makkum · Frisian Lakes · Ref BF-851Source · IJsselmeer Wonen · listed 21 Jun 2026
Asking price
€389,000
Net yield
2.9%
Gross on asking
12.0%
Est. revenue / yr
€46,841
Bedrooms
3
Built area
115 m²
Land
507 m²
Brixfox Score 72 · BKoop (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.
2.9%
€12,889 net operating income /yr
Gross yield · all-in basis
10.7%
−7.8 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.

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
€244
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€46,841
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· 8.8% of price, auto-calculated
€34,120
Overdrachtsbelasting (transfer tax)€31,120
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€438,120
+12.6% 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
€46,841
Rental management
−€14,052
Booking channel fees
−€1,874
Cleaning & consumables
−€2,342
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€364
Maintenance reserve
−€3,112
Insurance
−€500
Box 3 wealth tax
−€8,458
Net operating income
€12,889/yr
Net yield on all-in investment
2.9%

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
2.9%/yr
2.9% 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

72B
Rental YieldAverage
2.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
53% average occupancy
Nightly RateGood
€244 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
507 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 507 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 2.9% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 53% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback14.4 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: 2004
Energy: a
Situation: On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Vrijstaande rietgedekte duinvilla met unieke privé tuin op loopafstand van privéstrand aan het IJsselmeer Op een rustige locatie op Beach Resort Makkum staat deze vrijstaande rietgedekte duinvilla (bouwjaar 2004) op 507 m² eigen grond, op slechts circa 100 meter van het privéstrand aan het IJsselmeer. Wat deze woning echt bijzonder maakt, is de volledig beschutte achtertuin met uitzonderlijk veel privacy. Waar veel woningen op het park vrij open liggen, biedt deze tuin juist een zeldzame mate van rust en beschutting. Hierdoor kunt u hier in alle privacy genieten van zon, buitenleven en lange zomeravonden. De woning heeft een woonoppervlak van circa 115 m² en wordt gemeubileerd en gestoffeerd aangeboden, waardoor deze direct klaar is voor eigen gebruik of recreatieve verhuur. Ook op het gebied van onderhoud is de woning goed verzorgd. Het rietdak is in december 2024 onderhouden (riet bijgestoken en ontmost) en verkeert in goede staat. Daarnaast is de gevel circa twee jaar geleden grondig gereinigd en geïmpregneerd, wat bijdraagt aan de verzorgde uitstraling en bescherming van de woning. Indeling Begane grond Via de entree komt u in de hal met toilet en trapopgang naar de verdieping. De lichte woonkamer (ca. 5.35 x 4.85 m) is voorzien van een sfeervolle gashaard en openslaande deuren naar het vergrote zonneterras met ligging op het zuid-westen. Hierdoor is er een mooie verbinding tussen binnen en buiten en geniet u optimaal van de middag- en avondzon. De open keuken (ca. 2.90 x 2.55 m) is praktisch ingericht en voorzien van onder andere een combi-magnetron, koelkast, vaatwasser, gaskookplaat en afzuigkap. Aansluitend bevindt zich de bijkeuken (ca. 2.55 x 2.05 m) met buitendeur naar het terras en de tuin. Hier bevinden zich tevens de sauna, cv-combiketel en aanwezige was-/droogcombinatie. Aan de rechterzijde van de woning bevindt zich de aangebouwde garage (ca. 5.20 x 2.45 m) met stalen kanteldeur, bereikbaar van buitenaf. De gehele begane grond is voorzien van een plavuizenvloer met vloerverwarming. Eerste verdieping Overloop met toegang tot drie slaapkamers: • Slaapkamer 1 (ca. 4.25 / 3.20 x 3.10 m) – achterzijde met ingebouwde kast • Slaapkamer 2 (ca. 4.25 / 3.20 x 3.10 m) – achterzijde • Slaapkamer 3 (ca. 3.40 / 2.35 x 2.55 m) – voorzijde De badkamer (ca. 4.45 x 2.55 m) is ruim opgezet en voorzien van een dubbele wastafel, ligbad, separate douche en vloerverwarming. Daarnaast is er een separaat toilet op de verdieping. De verdiepingsvloer is grotendeels voorzien van laminaat en de slaapkamers en badkamer beschikken over raamhorren. Buitenruimte De woning staat op een ruim perceel van 507 m² eigen grond met meerdere terrassen op een gunstige zuidwest ligging. De beschutte achtertuin met volledige privacy maakt deze woning uniek binnen het park. Via de linkerzijde van de woning is de achtertuin eenvoudig bereikbaar. In de tuin bevindt zich tevens een buitendouche, ideaal na een dag strand of watersport. Beach Resort Makkum Beach Resort Makkum ligt direct aan het IJsselmeer en staat bekend om zijn brede zandstrand en uitstekende watersportmogelijkheden. Het park en boulevard beschikt over diverse voorzieningen zoals horeca, winkels en recreatieve faciliteiten. Het sfeervolle Friese dorp Makkum ligt op korte afstand.

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.