Koksbosweg 11, Formerum
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
What it earns, what it costs to own, and the net yield
Found on Airbnb
This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate
Its name, link and guest reviews are Pro evidence
Pro evidence
Calendar-tracked performance
We track this exact listing's availability calendar daily. Recently it was booked 23% of nights, and it asks $132/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below stay on the area's market median until this listing's own record is long enough to carry them — where they differ, treat this card as the listing's own track record and the model as the conservative base case.
Revenue assumptions
Derived from comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.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.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.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
Not quite right? Get an email when a listing like this one comes on the market.
Where it sits, and who confirms it
Location
Surroundings confirmedFormerum · Wadden Islands
Loading Map...
Independently Verified
Cross-checked across 1 platform
Location corroborated
An independent listing places this property in the same immediate area as the agency's pin. This confirms the surroundings, not the exact address.
Also listed on
Each link was confirmed against this property — by photo comparison, or by matching its verified name and position — never by proximity alone. The pages themselves are Pro evidence.
Score, and what could go wrong
Brixfox Score
Below market for this price point.
Risk & what-if
The park, the zoning and the tax the numbers rest on
The listing mentions holiday letting
Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.
Does not cover its running costs
On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.
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
Listing text from the makelaar, in Dutch
Een eigen plek aan de bosrand van Formerum! Ontbijten op je terras in de zon, een wandeling door het Formerumer bos of op de fiets naar het Noordzeestrand: vanuit deze lichte recreatiewoning geniet je van alles wat Terschelling zo aantrekkelijk maakt. De bungalow ligt aan een rustige, doodlopende straat en heeft een royaal perceel van 590 m². Een fijne plek om samen te komen én je even terug te trekken. Licht en comfortabel De goed onderhouden bungalow heeft een woonoppervlakte van 56 m² en biedt plaats aan 4-5 personen. De woonkamer is heerlijk licht dankzij de grote glazen schuifpui, die direct toegang geeft tot het terras op het zuiden. Op zonnige dagen zet je de pui open en wordt buiten vanzelf een verlengstuk van de woonkamer. De open keuken met eethoek vormt een gezellige plek om te koken, te tafelen en de plannen voor de volgende dag te maken. Met drie slaapkamers, een nette badkamer met douche en wastafel en een afzonderlijk toilet is de woning praktisch ingedeeld. De ruime bijkeuken en bergzolder bieden bovendien handige opbergruimte. De bungalow is grotendeels voorzien van HR- en HR++-beglazing en het buitenschilderwerk is recent uitgevoerd. Volop buitenruimte, het bos om de hoek Rondom de woning is alle ruimte om buiten te zitten, te spelen of rustig een boek te lezen. Het ruime perceel biedt veel privacy en op het zuidgerichte terras geniet je volop van de zon. Door de ligging aan een doodlopende straat komt er weinig verkeer. Via het looppad wandel je zo het Formerumer bos in. Ook de duinen en het Noordzeestrand zijn te voet of per fiets bereikbaar. Voor de dagelijkse boodschappen, winkels, horeca en het openbaar vervoer hoef je evenmin ver: de voorzieningen van Formerum liggen dichtbij. Voor eigen vakanties en verhuur Een vertrouwde plek voor vakanties en spontane weekenden op het eiland, met daarnaast mogelijkheden voor recreatieve verhuur. De ligging en de goede staat van onderhoud maken de bungalow aantrekkelijk voor zowel eigen gebruik als ontvangst van vakantiegasten. De grond is in erfpacht uitgegeven door de Buren van Formerum. We informeren je graag over de bijbehorende voorwaarden. Kom de sfeer zelf ervaren Benieuwd hoe jouw vrije dagen er hier uit kunnen zien? Neem contact met ons op voor meer informatie of een bezichtiging. Bijzonderheden - Deze woning heeft een recreatiebestemming. Permanente bewoning is daarom niet toegestaan. - De recreatiewoning wordt gemeubileerd met de complete inventaris opgeleverd uitgezonderd enkele persoonlijke stukken. - Bezichtigingen zijn mogelijk op afspraak, waarbij rekening wordt gehouden met de wisseldagen van huurders. - Oplevering in overleg. - Reeds gemaakte recreatieve verhuurafspraken dienen te worden gerespecteerd tegen de gemaakte condities. Huurgelden/aanbetalingen zullen door de notaris verrekend worden per transportdatum van de woning.
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
2 free AI questions a day · a free account gets 5 — Pro is unlimited.
Questions are stored for 12 months to improve our answers. Privacy
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
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.
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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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.