Rommelpot 19-131, Den Hoorn (NH)

Rommelpot 19-131, Den Hoorn (NH)

Den Hoorn (NH)

On a holiday park · Near the beach

€135,500

Asking Price

2

Bedrooms

50 m²

Living Area

Recreatie

Recreatiebestemming

Price
€135,500
Net yield
3.9%
ReportInquire
2-bedroom holiday home in Den Hoorn (NH) — photo 1 of 5
VOF Makelaardij Texel Vastgoed
1 / 5
2-bedroom holiday home in Den Hoorn (NH) — photo 2 of 5
2 / 5
2-bedroom holiday home in Den Hoorn (NH) — photo 3 of 5
3 / 5
2-bedroom holiday home in Den Hoorn (NH) — photo 4 of 5
4 / 5
2-bedroom holiday home in Den Hoorn (NH) — photo 5 of 5
5 / 5

Rommelpot 19-131, Den Hoorn (NH)

Den Hoorn (NH) · Wadden Islands · Ref BF-115145Source · VOF Makelaardij Texel Vastgoed · listed 4 Nov 2026
Asking price
€135,500
Listed 9 days ago
Net yield
3.9%
Gross on asking
20.0%
Est. revenue / yr
€27,115
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
50 m²
Land
200 m²
Brixfox Score 75 · B+Koop (eigen grond)Max 140 nights/yrRecreatiebestemmingFinancial 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.
3.9%
€6,344 net operating income /yr
Gross yield · all-in basis
16.5%
−12.6 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 Hoorn (NH) — 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
€194
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€27,115
ADR × the 140 nights a year this property is permitted to be let
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· 10.2% of price, auto-calculated
€13,840
Overdrachtsbelasting (transfer tax)€10,840
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€164,340
+21.3% 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
€27,115
Rental management
−€8,135
Booking channel fees
−€1,085
Cleaning & consumables
−€1,356
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€127
Maintenance reserve
−€1,084
Insurance
−€500
Btw on the letting (21%)
−€2,307
Box 3 wealth tax
−€2,927
Net operating income
€6,344/yr
Net yield on all-in investment
3.9%

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
3.9%/yr
3.9% 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

Den Hoorn (NH) · 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

75B+
Rental YieldGood
3.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
55% average occupancy
Nightly RateAverage
€194 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
200 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Occupancy at 55% — factor in seasonal gaps
ADR of €194 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback25.9 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

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.

Letting capped at 140 nights/yr

Verhuur beperkt tot 140 nachten per jaar (about 20 weeks). The park limits how much this home may be let, so the revenue on this page is calculated on 140 nights rather than on demand — no occupancy rate can sell more nights than the rules allow. Read the park contract for how the cap is counted and whether it is transferable to you as the new owner.

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. Verhuur beperkt tot 140 nachten per jaar: the park caps how much this property may be let, so the revenue estimate is capped to that limit rather than to demand.

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. Revenue is calculated on the 140 nights a year this property is permitted to be let, not on demand. 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: 2016
Energy: d
Condition: good
View: dunes
Situation: On a holiday park
Beach: Near the beachListing: “Ook het strand, de uitgestrekte natuurgebieden en de vele mooie fiets- en wandelroutes bevinden zich binnen handbereik.”

Listing text from the makelaar, in Dutch

Een eigen plek midden in de Texelse duinen, waar de vakantie altijd dichtbij is! Op een prachtige locatie op Vakantiepark Loodsmansduin, verscholen tussen de duinen en het groen van Nationaal Park Duinen van Texel, staat dit keurige en sfeervolle chalet uit 2016. Een fijne plek om even helemaal weg te zijn van de dagelijkse drukte, te genieten van de natuur en het buitenleven. Loodsmansduin is gelegen nabij het gezellige en authentieke dorp Den Hoorn, bekend om zijn schilderachtige straatjes, karakteristieke panden en de sfeervolle witte kerk. Ook het strand, de uitgestrekte natuurgebieden en de vele mooie fiets- en wandelroutes bevinden zich binnen handbereik. Indeling Via de entree aan de voorzijde komt u in de hal van het chalet. Vanuit hier zijn de verschillende vertrekken bereikbaar en loopt u door richting de keuken en woonkamer. De woonkamer is heerlijk licht en heeft een warme, uitnodigende uitstraling. Dankzij de grote raampartijen is er veel contact met de natuurlijke omgeving en komt het buitenleven als het ware naar binnen. Er is ruimte voor een comfortabele zithoek en een gezellige eethoek, waardoor dit een fijne plek is om samen te zijn na een dag op het eiland. De grote schuifpui zorgt voor een directe verbinding met het aan grenzende houten terras. Zet op een mooie zomerdag de deuren open, schuif de stoelen naar buiten en geniet van het zonnetje, een goed boek of een lange borrel. De rust en het duinlandschap vormen hierbij het decor. Een heerlijke plek om te vertoeven... De open keuken sluit mooi aan op de woonkamer en is praktisch ingericht. De keuken beschikt over diverse gemakken, waaronder een gaskookplaat, afzuigkap en vaatwasser. Door de open verbinding met de woonkamer blijft de keuken onderdeel van de gezellige leefruimte. Het chalet beschikt over twee slaapkamers. De grootste slaapkamer is ingericht met een comfortabel tweepersoonsbed en voldoende kastruimte. De tweede slaapkamer beschikt over twee losse eenpersoonsbedden en is daarmee ook ideaal voor kinderen, familie of gasten. De badkamer is keurig uitgevoerd en beschikt over een douche, wastafelmeubel en toilet. Aan de rechterzijde van het chalet bevindt zich een praktische berging, die buitenom bereikbaar is. Hier bevinden zich onder andere de opstelplaats van de cv-installatie en de aansluiting voor de wasmachine. Daarnaast is er voldoende ruimte voor het stallen van fietsen en het opbergen van (vakantie)spullen. Tuin Rondom het chalet wordt u omgeven door duinen, helmgras en natuurlijke begroeiing. Juist deze ligging geeft het chalet zijn bijzondere sfeer. Op het aangrenzende terras kunt u heerlijk van de zon en het buitenleven genieten. Bijzonderheden Loodsmansduin ligt nabij het sfeervolle en pittoreske dorp Den Hoorn en midden in het duingebied van Nationaal Park Duinen van Texel. Vanaf het park wandelt en fietst u zo de natuur in. De omgeving wordt gekenmerkt door duinen, heide, bos en brede natuurgebieden. Op korte afstand liggen onder andere natuurgebieden als De Bollekamer, De Geul en de Hors. De zee en het strand zijn eveneens dichtbij. Den Hoorn ligt op korte afstand en biedt onder andere gezellige horeca, winkels en een karakteristieke dorpssfeer. Voor de dagelijkse boodschappen hoeft u dus niet ver. U kunt uw auto gemakkelijk parkeren op de nabijgelegen parkeerplaats. Het chalet mag recreatief worden verhuurd gedurende maximaal 20 weken per jaar. Daarnaast is jaarrond eigen recreatief gebruik toegestaan. Hierdoor biedt deze recreatiewoning een uitstekende combinatie van eigen ontspanning en aantrekkelijke verhuurmogelijkheden. Komt u dit leuke chalet bewonderen?

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 · 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 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.