De Rug 3-120, Lauwersoog

De Rug 3-120, Lauwersoog

Lauwersoog

Waterfront · Wooded surroundings · Sheltered position · Quiet road

€220,000

Asking Price

3

Bedrooms

68 m²

Living Area

Recreatie

Recreatiebestemming

Price
€220,000
Net yield
4.4%
ReportInquire
3-bedroom holiday home in Lauwersoog — photo 1 of 5
Roos Makelaars
1 / 5
3-bedroom holiday home in Lauwersoog — photo 2 of 5
2 / 5
3-bedroom holiday home in Lauwersoog — photo 3 of 5
3 / 5
3-bedroom holiday home in Lauwersoog — photo 4 of 5
4 / 5
3-bedroom holiday home in Lauwersoog — photo 5 of 5
5 / 5

De Rug 3-120, Lauwersoog

Lauwersoog · Ref BF-93584Source · Roos Makelaars · listed 1 Oct 2026
Asking price
€220,000
Net yield
4.4%
Gross on asking
16.2%
Est. revenue / yr
€35,615
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
3
Built area
68 m²
Land
620 m²
Brixfox Score 80 · 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.
4.4%
€11,224 net operating income /yr
Gross yield · all-in basis
13.9%
−9.5 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 Lauwersoog — 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
€191
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
51%
Full-year estimate, market-calibrated
Projected annual revenue
€35,615
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· 9.4% of price, auto-calculated
€20,600
Overdrachtsbelasting (transfer tax)€17,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€255,600
+16.2% 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
€35,615
Rental management
−€10,685
Booking channel fees
−€1,425
Cleaning & consumables
−€1,781
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€206
Maintenance reserve
−€1,760
Insurance
−€500
Box 3 wealth tax
−€4,784
Net operating income
€11,224/yr
Net yield on all-in investment
4.4%

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.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Lauwersoog 5-yr avg — historical, not a forecast8%
Yield + value growth
4.4%/yr
4.4% net yield + 0% value growth
Value growth figures 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Lauwersoog

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

80B
Rental YieldGood
4.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
51% average occupancy
Nightly RateAverage
€191 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
620 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 620 m² land — room for expansion or amenities
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 51% — factor in seasonal gaps
ADR of €191 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback10 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: 2000
Energy: a
Condition: good
View: water
Situation: Waterfront · Wooded surroundings · Sheltered position · Quiet road

Listing text from the makelaar, in Dutch

Vrijstaande recreatiewoning aan het water in Natuurdorp Suyderoogh Op een prachtige, groene plek in Natuurdorp Suyderoogh staat deze verzorgde vrijstaande recreatiewoning. Een heerlijke plek voor wie rust, natuur en water graag binnen handbereik heeft. De woning ligt op een ruim en groen perceel en grenst direct aan een waterpartij, waar een eigen terras aan het water uitnodigt om op zonnige dagen heerlijk buiten te zitten. De woning is praktisch ingedeeld met onder andere een slaapkamer en badkamer op de begane grond, twee slaapkamers en een extra toilet op de verdieping. Daarmee is de woning geschikt voor een comfortabel verblijf met meerdere personen. Bovendien is de woning in 2024 aan de buitenzijde geschilderd. Begane grond Via de entree kom je binnen in de hal, vanwaar verschillende vertrekken bereikbaar zijn. Hier bevindt zich onder andere het separate, modern uitgevoerde toilet. De lichte woonkamer vormt samen met de open keuken en eethoek een prettige leefruimte. Door de ramen rondom en de grote glazen pui is er volop daglicht en mooi contact met de groene tuin. De karakteristieke haard vormt een sfeervol middelpunt van de zithoek. Vanuit de eethoek loop je eenvoudig de tuin in. De open keuken is uitgevoerd in een lichte kleurstelling en voorzien van voldoende kastruimte. Een groot pluspunt is de slaapkamer op de begane grond. Aansluitend bevindt zich de verzorgde badkamer, uitgevoerd met een inloopdouche, wastafelmeubel en designradiator. Hierdoor biedt de woning ook veel gemak voor wie graag zoveel mogelijk gelijkvloers verblijft. Verdieping Via de open trap in de woonkamer bereik je de verdieping. Hier bevinden zich twee ruime slaapkamers, beide met voldoende plaats voor meerdere slaapplaatsen en kastruimte. De hoge kap geeft de kamers een aangenaam ruimtelijk karakter. Daarnaast is op deze verdieping een tweede toilet aanwezig, voorzien van een wastafel en dakraam. Buitenleven aan het water De tuin is zonder twijfel één van de grote pluspunten van deze recreatiewoning. Het perceel is royaal opgezet en wordt omringd door volwassen groen, waardoor er veel privacy en een rustige sfeer ontstaat. Er zijn verschillende mogelijkheden om buiten te zitten, maar de mooiste plek bevindt zich direct aan het water. Hier is een houten terras gerealiseerd waar je heerlijk kunt genieten van het uitzicht over de waterpartij en de omliggende natuur. Op het perceel staat daarnaast een vrijstaande houten berging, handig voor bijvoorbeeld fietsen, tuinmeubilair en overige recreatiespullen. Over Natuurdorp Suyderoogh Natuurdorp Suyderoogh is een geliefd recreatiepark aan de rand van de Waddenzee en direct grenzend aan het prachtige Nationaal Park Lauwersmeer. Het park kenmerkt zich door de ruime opzet, veel groen en de vele waterpartijen. Een fijne uitvalsbasis voor liefhebbers van wandelen, fietsen, varen en andere watersportactiviteiten. Ook de omgeving heeft veel te bieden. Het Lauwersmeergebied ligt letterlijk om de hoek en vanuit Lauwersoog vaar je eenvoudig naar Schiermonnikoog. Een bijzondere omgeving waar rust, natuur en recreatie prachtig samenkomen. Kortom: een verzorgde en praktisch ingedeelde recreatiewoning op een groene locatie aan het water, met een slaapkamer en badkamer op de begane grond, twee slaapkamers en een extra toilet boven én volop ruimte om buiten van de omgeving te genieten.

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.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules
Included with Pro once its free trial ends

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 · Roos 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.