Grensweg 236, Den Burg

Grensweg 236, Den Burg

Den Burg

Wooded surroundings · Next to a park · On a holiday park · Beach 1.5 km

€409,000

Asking Price

3

Bedrooms

59 m²

Living Area

Recreatie

Recreatiebestemming

Price
€409,000
Net yield
5.0%
ReportInquire
3-bedroom holiday home in Den Burg — photo 1 of 5
Kortekaas & Kooijman makelaars en taxateurs
1 / 5
3-bedroom holiday home in Den Burg — photo 2 of 5
2 / 5
3-bedroom holiday home in Den Burg — photo 3 of 5
3 / 5
3-bedroom holiday home in Den Burg — photo 4 of 5
4 / 5
3-bedroom holiday home in Den Burg — photo 5 of 5
5 / 5

Grensweg 236, Den Burg

Den Burg · Wadden Islands · Ref BF-105894Source · Kortekaas & Kooijman makelaars en taxateurs · listed 24 Oct 2026
Asking price
€409,000
Net yield
5.0%
Gross on asking
15.7%
Est. revenue / yr
€64,281
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
59 m²
Land
278 m²
Brixfox Score 92 · A+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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.
5.0%
€22,915 net operating income /yr
Gross yield · all-in basis
14.0%
−9.0 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 Den Burg — 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
€246
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€64,281
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· 8.7% of price, auto-calculated
€35,720
Overdrachtsbelasting (transfer tax)€32,720
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€459,720
+12.4% 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
€64,281
Rental management
−€19,284
Booking channel fees
−€2,571
Cleaning & consumables
−€3,214
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€382
Maintenance reserve
−€3,272
Insurance
−€500
Box 3 wealth tax
−€8,893
Net operating income
€22,915/yr
Net yield on all-in investment
5.0%

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.

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% · Den Burg 5-yr avg — historical, not a forecast8%
Yield + value growth
5.0%/yr
5.0% 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

Den Burg · Wadden Islands

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

92A
Rental YieldGood
5.0% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
72% average occupancy
Nightly RateGood
€246 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
278 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
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
Compact plot at 278 m² — limited expansion potential

Strong candidate at this price.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9.7 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 indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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.

Park: bungalowpark Gortersmient

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: 1991
Energy: a
Condition: good
View: garden
Situation: Wooded surroundings · Next to a park · On a holiday park
Beach: Beach 1.5 kmListing: “Midden in het Texelse dennenbos, op circa 3,5 kilometer van Den Burg en slechts 1,5 kilometer van het Noordzeestrand, is dit een heerlijke plek om te ontspannen en te genieten van alles wat Texel te bieden heeft.”

Listing text from the makelaar, in Dutch

Op het kleinschalige bungalowpark Gortersmient word je wakker met fluitende vogels en geniet je van rust, ruimte en natuur. Deze keurige vrijstaande vakantiewoning staat op een perceel van totaal 278 m² en beschikt over drie slaapkamers, waarvan één op de begane grond. Midden in het Texelse dennenbos, op circa 3,5 kilometer van Den Burg en slechts 1,5 kilometer van het Noordzeestrand, is dit een heerlijke plek om te ontspannen en te genieten van alles wat Texel te bieden heeft. Een bijkomend voordeel is dat er op het park geen verhuurverplichting geldt, waardoor u de woning geheel naar eigen wens kunt gebruiken. Vanwege de mooie ligging van de woning zijn prima huuropbrengsten mogelijk. Indeling: via de entree betreedt u deze gemoderniseerde woning, waar u toegang heeft tot de keuken en woonkamer. Op de begane grond (v.v. vloerverwarming) bevinden zich tevens een slaapkamer, de badkamer en een separaat toilet, voorzien van een vrijdragend toilet en fonteintje. Daarnaast beschikt de woning over een inpandige berging, waar zich de wasmachine, droger en cv-ketel en de waterontharder bevinden. De woning heeft rondom kunststof kozijnen. De lichte en sfeervolle woonkamer beschikt over grote raampartijen die zorgen voor een prettige lichtinval en een aangenaam uitzicht op de tuin. De woonkamer is voorzien van een schuifpui, een haard en een trap naar de verdieping. De pvc-vloer zorgt voor een verzorgde uitstraling. In het verlengde van de woonkamer bevindt zich de eethoek. De keuken is voorzien van diverse inbouwapparatuur en biedt voldoende ruimte om comfortabel te koken. De badkamer is uitgerust met een wastafel en een inloopdouche met Sun shower, regendouche en handdouche. Via de trap in de woonkamer bereikt u de eerste verdieping, die dankzij de open verbinding een mooi zicht biedt op de woonkamer. Op de bovenverdieping bevinden zich twee slaapkamers, waarvan één is voorzien van een wastafel. Rondom de woning bevindt zich een fijne tuin met diverse mogelijkheden om zowel van de zon te genieten als heerlijk in de schaduw te zitten. De groene buitenruimte biedt voldoende privacy en vormt een heerlijke plek om in alle rust te ontspannen en te genieten van de natuurlijke omgeving. Daarnaast is er een houten schuurtje aanwezig, ideaal voor het stallen van fietsen en het opbergen van tuinspullen. Op het park heeft u een eigen parkeerplek voor uw auto tegenover de woning. Deze vakantiewoning op een prachtige locatie biedt volop mogelijkheden om te genieten van rust, natuur en het echte Texelgevoel. Heeft u interesse in deze recreatiewoning? Neem dan gerust contact met ons op om een bezichtiging in te plannen! De oplevering zal in overleg geschieden, onder de lusten en lasten van de lopende toeristische verhuur.

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 · Kortekaas & Kooijman makelaars en taxateurs

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.