Postweg 10-136, De Cocksdorp

Postweg 10-136, De Cocksdorp

De Cocksdorp

On a holiday park

€207,000

Asking Price

2

Bedrooms

47 m²

Living Area

Recreatie

Recreatiebestemming

Price
€207,000
Net yield
8.5%
Inquire
2-bedroom holiday home in De Cocksdorp — photo 1 of 5
VOF Makelaardij Texel Vastgoed
1 / 5
2-bedroom holiday home in De Cocksdorp — photo 2 of 5
2 / 5
2-bedroom holiday home in De Cocksdorp — photo 3 of 5
3 / 5
2-bedroom holiday home in De Cocksdorp — photo 4 of 5
4 / 5
2-bedroom holiday home in De Cocksdorp — photo 5 of 5
5 / 5

Postweg 10-136, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-11255Source · VOF Makelaardij Texel Vastgoed · listed 25 Jun 2026
Asking price
€207,000
Net yield
8.5%
Gross on asking
24.2%
Est. revenue / yr
€50,152
Bedrooms
2
Built area
47 m²
Land
193 m²
Brixfox Score 81 · B+Ground lease (erfpacht)Pool or 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.
8.5%
€20,491 net operating income /yr
Gross yield · all-in basis
20.8%
−12.3 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 De Cocksdorp — 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
€202
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
68%
Full-year estimate, market-calibrated
Projected annual revenue
€50,152
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· 9.4% of price, auto-calculated
€19,560
Overdrachtsbelasting (transfer tax)€16,560
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€241,560
+16.7% 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
€50,152
Rental management
−€15,046
Booking channel fees
−€2,006
Cleaning & consumables
−€2,508
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€194
Maintenance reserve
−€1,656
Insurance
−€500
Box 3 wealth tax
−€4,501
Net operating income
€20,491/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% · De Cocksdorp 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

De Cocksdorp · 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

81B
Rental YieldStrong
8.5% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyGood
68% average occupancy
Nightly RateGood
€202 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
193 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 8.5% (fully managed, on all-in cost) — outperforms most villas in this market
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Compact plot at 193 m² — limited expansion potential
Erfpacht — the home is owned, the plot is leased; check the term, the indexation and what happens at expiry

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback5.8 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 park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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: EuroParcsOperator: EuroParcsLetting: Rental pool or independent letting

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: 2021
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Op een rustige en groene locatie, midden tussen de uitgestrekte landerijen van Texel, staat dit uitstekend onderhouden chalet op huurgrond op het kleinschalige park EuroParcs. Hier ervaart u rust en ruimte met natuurgebieden als De Slufter en De Muy op korte afstand. Ook de dorpen Den Burg, De Koog en De Cocksdorp zijn eenvoudig per fiets bereikbaar. Zo combineert u het beste van Texel: natuur, ontspanning en levendigheid. Heerlijk genieten tussen de landerijen... Dit luxe en goed onderhouden chalet is gebouwd in 2021 en biedt een heerlijk comfortabel verblijf. U maakt afspraken met Europarcs of u dit voor uzelf of voor de verhuur gaat benutten. Indeling Via de entree komt u in de lichte woonkamer met open keuken. De ruimte is praktisch en sfeervol ingedeeld met een eethoek voor vier personen en een comfortabele zithoek. De openslaande deuren vergroten het vakantiegevoel. Vanuit de woonkamer stapt u zo op het aansluitende terras. Het chalet is voorzien van een prachtige visgraatvloer die naadloos doorloopt in de hal, woonkamer en slaapkamers, waardoor een sfeervol en luxe geheel ontstaat. Deze vakantiewoning wordt verwarmd door infrarood panelen. Voor de warme zomerdagen is er een airco aanwezig om de woning koel te houden. De royale raampartijen zorgen voor een zee aan natuurlijk licht en geven het chalet een lichte en ruimtelijke uitstraling. De woonkamer is voorzien van airconditioning en dankzij de schuifpui loopt de binnenruimte naadloos over in het buitenleven, waardoor u optimaal kunt genieten van tuin en terras. De moderne compacte keuken is van alle gemakken voorzien om een fantastische maaltijd op tafel te toveren. De keuken beschikt over een inductiekookplaat, afzuigkap, koelkast met vriesvak, combi magnetron en een Nespresso koffiezetapparaat en een vaatwasmachine. Het chalet beschikt over twee slaapkamers, de grootste slaapkamer is voorzien van twee eenpersoons boxspringbedden en biedt voldoende opbergruimte door middel van een royale ingebouwde kast met schuifdeuren. De tweede slaapkamer heeft twee separate eenpersoons boxspringbedden en voldoende kastruimte. De luxe uitgevoerde badkamer is voorzien van wastafelmeubel, toilet, douchecabine en designradiator. Het raam zorgt voor extra ventilatie. Tuin Rondom het chalet is het heerlijk vertoeven. Hier geniet u volop van rust en privacy. Het betegelde terras biedt meerdere zitmogelijkheden, zowel in de zon als in de schaduw onder de parasol. Pavilion 4 bevindt zich op het autovrije gedeelte van het park. Je kunt op het centrale parkeerterrein parkeren. Een heerlijk compleet geheel waar u in alle rust kunt genieten van het buitenleven, met de natuur als decor en de mooiste natuurgeluiden om u heen. Stelt u zich eens voor: ontspannen op het terras, rondom in het groen... Maak een afspraak voor een bezichtiging en ontdek of dit binnenkort uw eigen favoriete plek wordt.

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 · VOF Makelaardij Texel Vastgoed

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.