Duinschooten 12-063, Noordwijkerhout

Duinschooten 12-063, Noordwijkerhout

Noordwijkerhout

Forest edge · Wooded surroundings · Sheltered position · On a holiday park · Near the beach

€225,000

Asking Price

3

Bedrooms

81 m²

Living Area

Recreatie

Recreatiebestemming

Price
€225,000
Net yield
2.0%
ReportInquire
3-bedroom holiday home in Noordwijkerhout — photo 1 of 5
Piet Warmerdam Makelaardij
1 / 5
3-bedroom holiday home in Noordwijkerhout — photo 2 of 5
2 / 5
3-bedroom holiday home in Noordwijkerhout — photo 3 of 5
3 / 5
3-bedroom holiday home in Noordwijkerhout — photo 4 of 5
4 / 5
3-bedroom holiday home in Noordwijkerhout — photo 5 of 5
5 / 5

Duinschooten 12-063, Noordwijkerhout

Noordwijkerhout · Holland Coast · Ref BF-115134Source · Piet Warmerdam Makelaardij · listed 4 Nov 2026
Asking price
€225,000
Listed 9 days ago
Net yield
2.0%
Gross on asking
17.2%
Est. revenue / yr
€38,758
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
81 m²
Land
169 m²
Brixfox Score 57 · C+Ground lease (erfpacht)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.
2.0%
€5,261 net operating income /yr
Gross yield · all-in basis
14.9%
−12.9 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 Noordwijkerhout — 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 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.
Expected ADR
€251
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
43%
Full-year estimate, market-calibrated
Projected annual revenue
€38,758
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, -3% for the photo quality.
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
€38,758
Rental management
−€11,627
Booking channel fees
−€1,550
Cleaning & consumables
−€1,938
Park charge (parkbijdrage)
€/yr−€1,600
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€4,390
Property tax (OZB)
−€210
Maintenance reserve
−€1,800
Insurance
−€500
Btw on the letting (21%)
−€3,522
Box 3 wealth tax
−€4,860
Net operating income
€5,261/yr
Net yield on all-in investment
2.0%

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% · Brixfox model assumption8%
Yield + value growth
2.0%/yr
2.0% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; 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

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Noordwijkerhout · Holland Coast

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

57C+
Rental YieldWeak
2.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
43% average occupancy
Nightly RateGood
€251 per night
Visual AppealWeak
3/10 visual appeal
Size & SpaceAverage
169 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
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
Net yield of 2.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 43% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback49.6 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 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.

Annual charges stated in this listing

Ground lease (huurgrond / erfpacht)€4,390/yr

The plot is leased rather than owned, at about €4,390 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

Park charge (parkkosten / parkbijdrage)€1,600/yr

The listing states about €1,600 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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. Huurgrond / erfpacht: the plot is leased, not owned, at about €4,390 per year on top of the purchase — check the term and the indexation clause.

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; the park charge and the ground rent are the figures this listing states rather than a market assumption. 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: 1976
Energy: a
Condition: fair
View: garden
Situation: Forest edge · Wooded surroundings · Sheltered position · On a holiday park
Beach: Near the beachListing: “Op een rustige en groene locatie, nabij duinen en strand ligt deze stenen recreatiewoning, een heerlijke plek om te ontsnappen aan de dagelijkse drukte.”

Listing text from the makelaar, in Dutch

Recreëren in een rustige en groene omgeving. Op een rustige en groene locatie, nabij duinen en strand ligt deze stenen recreatiewoning, een heerlijke plek om te ontsnappen aan de dagelijkse drukte. De lichte woonkamer biedt een gezellige zithoek met open haard en een open keuken met eethoek. Dankzij de grote raampartijen geniet je hier van veel natuurlijk licht en een fraai uitzicht op de tuin. De woning heeft 3 slaapkamers, is gelegen op een perceel van 169 m² (erfpacht) en wordt omringd door een groene, beschutte tuin. Het terras nodigt uit om heerlijk buiten te zitten en te genieten van de rust en privacy. Daarnaast is er een vrijstaande houten berging aanwezig. Een aantrekkelijke recreatiewoning voor wie op zoek is naar een fijne plek om te ontspannen, midden in een groene omgeving. Indeling: Begane grond: Via de entree kom je binnen in de hal, die toegang biedt tot de badkamer, de eerste slaapkamer en de woonkamer. De hal is voorzien van praktische kastruimte, een tegelvloer en heeft aansluitingen voor de wasapparatuur. De lichte en verrassend ruime woonkamer vormt het hart van de woning. Dankzij de grote raampartijen aan meerdere zijden geniet je hier van een prettige lichtinval en een fraai uitzicht op de groene tuin. De woonkamer biedt volop ruimte voor een royale zithoek en beschikt over een sfeervolle open haard met gemetselde schouw. De open keuken is ruim genoeg voor een eethoek en is uitgevoerd in een lichte kleurstelling. De keuken beschikt over diverse inbouwapparatuur, waaronder een gaskookplaat, afzuigkap, oven en vaatwasser. Daarnaast is er voldoende kast- en werkruimte aanwezig. De badkamer is volledig betegeld en ingericht met een douche, wastafelmeubel met spiegelkast, wandcloset en handdoekradiator. Een raam zorgt voor natuurlijke lichtinval en ventilatiemogelijkheden. 1e Verdieping: Via de trap bereik je de overloop welke toegang biedt tot twee slaapkamers en een separaat toilet. Beide slaapkamers zijn voorzien van een lamel parketvloer. De grootste slaapkamer is lekker ruim en heeft een grote raampartij met uitzicht op het veld. Op de overloop bevindt zich een praktische werkplek bij het raam. Daarnaast is er volop bergruimte aanwezig achter de knieschotten en in de bergruimte onder de schuine kap. Tuin: De beschutte tuin is voorzien van volwassen beplanting en groene borders. In de tuin staat ook een houten berging, ideaal voor het opbergen van tuingereedschap en het stallen van bijvoorbeeld fietsen. Dankzij de groene erfafscheidingen en de omliggende bomen vormt deze tuin een heerlijke, rustige buitenruimte waar natuur, gezelligheid en privacy samenkomen. Bijzonderheden: Interessante investering voor recreatieve verhuur en/of eigen gebruik; Centrale ligging nabij strand, duinen en uitvalswegen; Jaarlijkse erfpachtcanon 2026: € 4.390,--; Erfpacht loopt tot 31-12-2045; Parkkosten: ca. € 1.600,-- per jaar; Zakelijke aankoop is niet toegestaan; Er dient een verklaring van geen bezwaar te worden aangevraagd bij de gemeente Noordwijk om de bungalow te mogen kopen; De overdrachtsbelasting is verschuldigd over koopsom vermeerderd met de gekapitaliseerde erfpachtcanon; Gevelbeplating dient vervangen te worden; Elektrisch bedienbare rolluiken beneden; Buiten zonwering.

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

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

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

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 · Piet Warmerdam 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 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.