Midsland aan Zee 457, Midsland

Midsland aan Zee 457, Midsland

Midsland

€1.4M

Asking Price

4

Bedrooms

130 m²

Living Area

Recreatie

Recreatiebestemming

Price
€1,395,000
Net yield
0.0%
ReportInquire
4-bedroom holiday home in Midsland — photo 1 of 5
Makelaardij Terschelling
1 / 5
4-bedroom holiday home in Midsland — photo 2 of 5
2 / 5
4-bedroom holiday home in Midsland — photo 3 of 5
3 / 5
4-bedroom holiday home in Midsland — photo 4 of 5
4 / 5
4-bedroom holiday home in Midsland — photo 5 of 5
5 / 5

Midsland aan Zee 457, Midsland

Midsland · Wadden Islands · Ref BF-134623Source · Makelaardij Terschelling · listed 6 Nov 2026
Asking price
€1,395,000
Listed 7 days ago
Net yield
0.0%
Gross on asking
3.1%
Est. revenue / yr
€42,882
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
4
Built area
130 m²
Land
1235 m²
Brixfox Score 39 · DGround 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.
0.0%
€-22,527 net operating income /yr
Gross yield · all-in basis
2.8%
−2.8 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 Midsland — 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
€283
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
41%
Full-year estimate, market-calibrated
Projected annual revenue
€42,882
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· 8.2% of price, auto-calculated
€114,600
Overdrachtsbelasting (transfer tax)€111,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€1,524,600
+9.3% 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
€42,882
Rental management
−€12,865
Booking channel fees
−€1,715
Cleaning & consumables
−€2,144
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€2
Property tax (OZB)
−€1,304
Maintenance reserve
−€11,160
Insurance
−€500
Btw on the letting (21%)
−€2,337
Box 3 wealth tax
−€30,132
Net operating income
−€22,527/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €22,527/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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
0.0%/yr
0.0% 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

Midsland · 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

39D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
41% average occupancy
Nightly RateGood
€283 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceStrong
1235 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Generous 1235 m² land — room for expansion or amenities
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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 41% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
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)€2/yr

The plot is leased rather than owned, at about €2 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.

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. Huurgrond / erfpacht: the plot is leased, not owned, at about €2 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 ground rent is the figure 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: 2010
Energy: g
Condition: good
View: dunes

Listing text from the makelaar, in Dutch

TE KOOP: Ruime vrijstaande 8-persoons recreatiewoning ‘Zeedroom’ op de bovenste duinrand van Midsland aan Zee, direct aan het Noordzeestrand. Op een prachtige locatie in de duinen, op de bovenste duinrand van Midsland aan Zee, bevindt zich deze ruime 8-persoons recreatiewoning, genaamd ‘Zeedroom’. De woning is nieuw gebouwd in 2010 en beschikt over een woonoppervlakte van ca. 130 m², met een slaapkamer, douche en separaat toilet op de begane grond en drie slaapkamers en een badkamer op de eerste verdieping. De woning is gelegen op een royaal duinperceel van 1.235 m² erfpachtgrond en combineert een gunstig energielabel A met aantrekkelijke huurinkomsten. ‘Zeedroom’ beschikt over een ruime en lichte woonkamer met een sfeervolle gashaard en twee schuifpuien naar de terrassen aan de zuid- en westzijde van de woning. Vanuit de woonkamer en vanaf de terrassen geniet u van een prachtig uitzicht over het omliggende duinlandschap. De open keuken is voorzien van alle dagelijkse gemakken. Daarnaast bevinden zich op de begane grond een ruime slaapkamer met direct daarnaast een inloopdouche met wastafel en een separaat toilet. Ook is er een praktische bijkeuken aanwezig met aansluitingen voor een wasmachine en droger en voldoende ruimte voor opslag. De eerste verdieping beschikt over drie ruime slaapkamers en een badkamer. Deze badkamer is voorzien van een inloopdouche, ligbad, wastafel en toilet. Vanuit de slaapkamers geniet u van een prachtig uitzicht over de uitgestrekte duinen, de Noordzee en Midsland aan Zee. Via een vlizotrap is de praktische bergzolder bereikbaar, die zich over de gehele lengte van de woning uitstrekt en volop ruimte biedt voor extra opslag. Rondom ‘Zeedroom’ ligt een royaal duinperceel van 1.235 m², waar de natuurlijke omgeving en het vrije uitzicht centraal staan. De woning beschikt over twee beschutte terrassen op het zuiden en westen, waardoor er op verschillende momenten van de dag volop gelegenheid is om van de zon en het omliggende duinlandschap te genieten. De eigen oprit biedt toegang tot het perceel met parkeergelegenheid voor meerdere auto's. Vanuit de woning wandelt u bovendien direct via de strandovergang naar het uitgestrekte Noordzeestrand. De woning is gebouwd in 2010 en is keurig onderhouden en volledig geïsoleerd, voorzien van HR++ beglazing en beschikt over energielabel A. In 2018 is een nieuwe verwarmingsinstallatie geplaatst, bestaande uit een hybride warmtepomp in combinatie met een cv-ketel. De gehele begane grond en de badkamer op de eerste verdieping zijn voorzien van comfortabele vloerverwarming. Met haar royale indeling, vier slaapkamers en uitstekende verhuurmogelijkheden is deze recreatiewoning bijzonder aantrekkelijk voor zowel eigen gebruik als recreatieve verhuur. De combinatie van comfort, een ruim duinperceel en de uitzonderlijke ligging direct aan het Noordzeestrand maakt ‘Zeedroom’ tot een bijzondere plek om te genieten van het eilandleven op Terschelling. Indeling Via de hoofdentree aan de oostzijde van de woning bereikt u de centrale hal, die toegang biedt tot de bijkeuken, een slaapkamer, de doucheruimte, een separaat toilet, de trapopgang naar de eerste verdieping en de woonkamer met aansluitend de open keuken. Woonkamer, afmeting: ca. 4.50 x 7.55 m Open keuken, afmeting: ca. 2.00 x 3.20 m Slaapkamer (1), afmeting ca. 4.15 x 3.20 m Doucheruimte, afmeting ca. 1.20 x 2.45 m Toilet, afmeting ca. 1.00 x 1.40 m Bijkeuken, afmeting ca. 1.95/2.95 x 2.10/3.20 m Hal, afmeting ca. 2.00 x 4.25 m. Eerste verdieping Via de trapopgang in de hal bereikt u de overloop op de eerste verdieping, die toegang biedt tot drie slaapkamers, de badkamer en de vlizotrap naar de bergzolder. Slaapkamer (2), afmeting ca. 3.55 x 5.45* m Slaapkamer (3), afmeting ca. 4.50 x 2.80* m Slaapkamer (4), afmeting ca. 3.45 x 2.75* m Badkamer, afmeting ca. 1.80* x 3.00 m Overloop, afmeting ca. 1.75 x 3.05 m * maten gemeten op hoogte van ca. 1.50 m Tweede verdieping Via de vlizotrap op overloop wordt de bergzolder bereikt. Zolder, afmeting ca. 3.40 x 10.55** m Nokhoogte, afmeting ca. 1.80 m ** maten gemeten over de vloer. Tuin ‘Zeedroom’ is gelegen op een duinperceel van 1.235 m². Aan zowel de zuid- als de westzijde van de woning bevindt zich een aangelegd terras. De oostzijde beschikt over een ruime oprit met parkeergelegenheid voor meerdere auto's. Bijzonderheden * Betreft erfpachtgrond: de eigenaar van de grond is Staatsbosbeheer. De canon (voor de gehele kavel) is ca. € 1,68 per jaar en staat vast tot 2052; * Levering in overleg; * De woning wordt geleverd inclusief inventaris, exclusief persoonlijke zaken; * Reeds geboekte verhuurde perioden dienen te worden gerespecteerd; * Bezichtigingen op afspraak; * De verkoper behoudt zich het recht van gunning voor. Voor meer informatie over deze woning of het plannen van een bezichtiging, kunt u contact opnemen met Makelaardij Terschelling. Bel 0562 448433 of stuur een e-mail naar Wij staan graag voor u klaar!

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 · Makelaardij Terschelling

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.