Zuideruitweg 57-069, Wijdenes

Zuideruitweg 57-069, Wijdenes

Wijdenes, Noord-Holland

€225,000

Asking Price

2

Bedrooms

45 m²

Living Area

Price
€225,000
Net yield
3.2%
ReportInquire
2-bedroom holiday home in Wijdenes — photo 1 of 5
Landal Makelaardij
1 / 5
2-bedroom holiday home in Wijdenes — photo 2 of 5
2 / 5
2-bedroom holiday home in Wijdenes — photo 3 of 5
3 / 5
2-bedroom holiday home in Wijdenes — photo 4 of 5
4 / 5
2-bedroom holiday home in Wijdenes — photo 5 of 5
5 / 5

Zuideruitweg 57-069, Wijdenes

Wijdenes · Noord-Holland · Ref BF-106447Source · Landal Makelaardij · listed 31 Oct 2026
Asking price
€225,000
Listed today
Net yield
3.2%
Gross on asking
13.8%
Est. revenue / yr
€30,946
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
2
Built area
45 m²
Land
376 m²
Brixfox Score 71 · BKoop (eigen grond)Park pool onlyFinancial 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.
3.2%
€8,225 net operating income /yr
Gross yield · all-in basis
11.9%
−8.7 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 Wijdenes — 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
€188
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
45%
Full-year estimate, market-calibrated
Projected annual revenue
€30,946
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· 9.3% of price, auto-calculated
€21,000
Overdrachtsbelasting (transfer tax)€18,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€261,000
+16.0% 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
€30,946
Rental management
−€9,284
Booking channel fees
−€1,238
Cleaning & consumables
−€1,547
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€210
Maintenance reserve
−€1,800
Insurance
−€500
Box 3 wealth tax
−€4,892
Net operating income
€8,225/yr
Net yield on all-in investment
3.2%

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% · Wijdenes 5-yr avg — historical, not a forecast8%
Yield + value growth
3.2%/yr
3.2% 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

Wijdenes · Noord-Holland

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

71B
Rental YieldAverage
3.2% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
45% average occupancy
Nightly RateAverage
€188 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
376 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 3.2% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Park rental pool only

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback12.9 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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 2021
Condition: good
View: park-green

Listing text from the makelaar, in Dutch

Woningpresentatie Juridische afhandeling Bekijk alle media Bekijk alle media Media 31 Woningplattegrond Bekijk media (34) Kenmerken Parkinformatie Plattegrond Map Langs de prachtige fietsroute tussen Hoorn en Medemblik ligt het rustige Wijdenes, direct aan de dijk van het Markermeer. Hier bevindt zich het recent gebouwde, kleinschalige Ecoresort Wijdenes – een ruim opgezet vakantiepark dat perfect is voor fietsers, wandelaars en iedereen die houdt van de Westfriese charme. Dankzij de centrale ligging zijn dagtochten naar Hoorn, Enkhuizen en Medemblik gemakkelijk gemaakt. Alle woningen zijn gasloos, volledig elektrisch en uitgerust met zes zonnecollectoren, waarmee duurzaamheid hand in hand gaat met comfort. Aan de buitenrand van het park bieden wij deze fraaie 4-persoons Zilt-woning aan, met vrij uitzicht over de uitgestrekte landerijen en de dijk. De lichte woonkamer beschikt over openslaande deuren naar het terras en een moderne open keuken met inductiekookplaat, afzuigkap, koelkast, vaatwasser en combimagnetron. De woning telt twee slaapkamers, elk met een eigen badkamer voorzien van inloopdouche, wastafelmeubel en toilet. Warm water wordt geleverd via een royale boiler. Uiteraard is de woning uitstekend geïsoleerd en sfeervol ingericht. Het geheel staat op 376 m² eigen grond – een rustige, groene plek waar comfort, duurzaamheid en vrijheid samenkomen. Deze woning wordt aangeboden met een variabel rendement. Dit betekent dat Roompot na aftrek van de verhuurvergoeding periodiek de werkelijke huuropbrengst aan jou overmaakt. De vaste en variabele kosten betaal je zelf. Met een variabel rendement heb je minder zekerheid over de exacte hoogte van je inkomsten, maar kan je wel van de stijgende vraag naar overnachtingen profiteren. Het uiteindelijke rendement kan dus ook hoger zijn dan vooraf geprognosticeerd. Bekijk volledige omschrijving Kenmerken Prijs € 225.000 k.k. BTW belast Woonoppervlakte 45 m 2 Perceeloppervlakte 376 m 2 Grondsituatie Eigen grond Soort woning Vrijstaande recreatiewoning Aantal personen 4 Verhuur Koper neemt lopende verhuurbemiddelingsovereenkomst over Verhuurstatus Inclusief lopende verhuurgarantie Bouwvorm Bestaande bouw Bouwjaar 2021 Soort bouw Houtskeletbouw Bouwlagen 1 Dakbedekking Overig Warm water Boiler Verwarming Elektrische verwarming Aantal slaapkamers 2 Aantal badkamers 2 Aantal toiletten 2 Inventaris Inclusief inventaris Staat van onderhoud buiten Goed Staat van onderhoud binnen Goed Staat van onderhoud inventaris Goed Tuin Tuin (met terras) Parkeervoorziening Openbaar parkeren Ligging Landelijk Verhuurorganisatie Landal Faciliteiten Badkamer op begane grond Combimagnetron Slaapkamer op begane grond Tuin Tweede badkamer Zonnepanelen Bekijk alle kenmerken Parkinformatie Over het park Prijslijst Duurzaam en gasloos vakantiepark Direct aan het Markermeer Autovrij en kleinschalig genieten De ligging Roompot Park Wijdenes bevindt zich op een unieke plek in het hart van Noord-Holland. Verscholen achter de eeuwenoude Westfriese Omringdijk, ligt dit kleinschalige recreatiepark pal aan het Markermeer. Een plek waar tijd lijkt te vertragen en uitzicht over het water en de voorbijglijdende zeilboten nooit verveelt. De omgeving nodigt uit tot ontdekkingstochten per fiets of te voet, langs uitgestrekte weilanden, bloeiende bollenvelden en charmante dorpen. En wie behoefte heeft aan wat reuring, vindt in nabijgelegen steden als Hoorn, Enkhuizen en Medemblik volop cultuur, historie en culinair aanbod. De faciliteiten Hoewel kleinschalig en autovrij, is het park van alle gemakken voorzien. Uw vakantiewoning is gasloos, modern ingericht en voorzien van zonnepanelen. Op het park vindt u een centrale parkeerplaats met laadpunt, een minimarkt en een servicepunt voor al uw vragen. Kinderen vermaken zich in de speeltuin, en voor een actieve dag huurt u eenvoudig een (elektrische) fiets. Watersportliefhebbers stappen zo het Markermeer op. Bekijk volledige omschrijving Bekijk nr. 33 - type Lodge 4B nr. 33 - type Lodge 4B verkocht onder voorbehoud Bekijk nr. 024 - type Lodge 4A nr. 024 - type Lodge 4A Download de brochure voor o.a. een overzicht met de huuropbrengsten en vaste lasten!

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 · Landal 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.