Tom Schreursweg 18-34, Amsterdam

Tom Schreursweg 18-34, Amsterdam

Amsterdam

Open view · Forest edge · Wooded surroundings · Open position · On a holiday park

€350,000

Asking Price

2

Bedrooms

61 m²

Living Area

Recreatie

Recreatiebestemming

Price
€350,000
Net yield
8.5%
Inquire
2-bedroom holiday home in Amsterdam — photo 1 of 5
Ron Schipper Makelaardij
1 / 5
2-bedroom holiday home in Amsterdam — photo 2 of 5
2 / 5
2-bedroom holiday home in Amsterdam — photo 3 of 5
3 / 5
2-bedroom holiday home in Amsterdam — photo 4 of 5
4 / 5
2-bedroom holiday home in Amsterdam — photo 5 of 5
5 / 5

Tom Schreursweg 18-34, Amsterdam

Amsterdam · Ref BF-903Source · Ron Schipper Makelaardij · listed 21 Jun 2026
Asking price
€350,000
Net yield
8.5%
Gross on asking
22.6%
Est. revenue / yr
€78,947
Bedrooms
2
Built area
61 m²
Brixfox Score 81 · B+Ground lease (erfpacht)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%
€33,671 net operating income /yr
Gross yield · all-in basis
19.9%
−11.4 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 Amsterdam — 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
€386
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€78,947
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· 8.9% of price, auto-calculated
€31,000
Overdrachtsbelasting (transfer tax)€28,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€396,000
+13.1% 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
€78,947
Rental management
−€23,684
Booking channel fees
−€3,158
Cleaning & consumables
−€3,947
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€327
Maintenance reserve
−€2,800
Insurance
−€500
Box 3 wealth tax
−€7,610
Net operating income
€33,671/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% · Amsterdam 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

Amsterdam

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
OccupancyAverage
56% average occupancy
Nightly RateStrong
€386 per night
Visual AppealPending
Analysis pending
Size & SpacePending
61 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease, canon prepaid
Strong net yield at 8.5% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €386 — positioned in the top tier
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 56% — factor in seasonal gaps
Erfpacht, canon prepaid — the home is owned, the plot is leased; check when the term ends and what the next canon will be

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)the home is owned, the plot is leased with the canon settled for the current term; check when the term ends and what the next canon will be
Payback6.1 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.

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

Energy: a
Situation: Open view · Forest edge · Wooded surroundings · Open position · On a holiday park

Listing text from the makelaar, in Dutch

Laat je betoveren door dit prachtig gelegen vrijstaande vakantiehuis aan de rand van het bos met een adembenemend uitzicht. Ideaal voor gezinnen, stellen of senioren die van rust en natuur houden terwijl ze toch dicht bij de stad zijn . Dit pand bevindt zich in een kleinschalig vakantiepark gebouwd tussen 2011 en 2020, en heeft een goed onderhouden interieur en exterieur. De woning heeft een totale woonoppervlakte van 61m², is gesitueerd in een recreatieve wooncommissie en bevindt zich in een prachtig park. Al deze bijzondere kenmerken zijn beschikbaar voor een avontuurlijke prijs van € 350.000, - k.k., de kosten zijn voor de koper. Gelegen aan de Tom Schreursweg, te 1067 MC Amsterdam, geniet deze woning van de serene sfeer en het panoramische uitzicht op de bosrand en de onbelemmerde open ligging in een bosrijke omgeving van dit gebied. In de buurt zijn wandelparken om je vrije tijd te genieten van de natuur. Uitvalswegen zijn ook om de hoek, waardoor je gemakkelijk de rest van de stad en daarbuiten kunt bereiken. Deze vrijstaande gezinswoning heeft een bouwperiode tussen 2011-2020, beschikt over drie kamers, waarvan twee slaapkamers en heeft een netto inhoud van 230 kubieke meter. Wat betreft isolatie en energie-efficiëntie, hoef je je geen zorgen te maken, dit huis is bijgewerkt volgens de nieuwste normen. De begane grond verwelkomt je met een knusse woonkamer die gekenmerkt wordt door een open trap. De open keuken met inbouwapparatuur is perfect voor gezellige maaltijden met het gezin. Hoger gelegen vind je de twee comfortabele slaapkamers, ideaal om je na een lange dag terug te trekken. Een moderne badkamer compleet met douche en wastafel staat je ter beschikking, bied je alle comfort die je nodig hebt. De woning omarmt het buitenleven met tuinen rondom het huis en een achtertuin met toegang. Beeld je in dat je quality time doorbrengt in je eigen zonnige tuin. Voor degenen die van buitenactiviteiten houden, is dit echt een droom die uitkomt. Openbare parkeervoorzieningen zijn beschikbaar voor jouw voertuig. Niet alleen bespaart dit je tijd en moeite bij het vinden van een parkeerplaats, maar het vergroot ook het comfort van je eigen huis. Bijzonderheden: - Locatie aan de rand van het bos en open ligging in een bosrijke omgeving. - Recreatieve woning - Tuin rondom het huis - Erfpacht eeuwig durend afgekocht Overtuigd? Aarzel niet om een afspraak te maken. Wees getuige van alles wat dit huis te bieden heeft - de unieke ligging, ambiance en buitengewone kenmerken. Neem vandaag nog contact op met de makelaar voor een bezichtiging en ontdek of dit het huis van je dromen is!

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 · Ron Schipper Makelaardij

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.