Park De Horn 818, Dirkshorn

Park De Horn 818, Dirkshorn

Dirkshorn

Sheltered position · Next to a park · On a holiday park

€197,000

Asking Price

2

Bedrooms

49 m²

Living Area

Recreatie

Recreatiebestemming

Price
€197,000
Net yield
5.4%
Inquire
2-bedroom holiday home in Dirkshorn — photo 1 of 5
Bakker Schoon Makelaardij B.V.
1 / 5
2-bedroom holiday home in Dirkshorn — photo 2 of 5
2 / 5
2-bedroom holiday home in Dirkshorn — photo 3 of 5
3 / 5
2-bedroom holiday home in Dirkshorn — photo 4 of 5
4 / 5
2-bedroom holiday home in Dirkshorn — photo 5 of 5
5 / 5

Park De Horn 818, Dirkshorn

Dirkshorn · Holland Coast · Ref BF-1668Source · Bakker Schoon Makelaardij B.V. · listed 21 Jun 2026
Asking price
€197,000
Net yield
5.4%
Gross on asking
18.8%
Est. revenue / yr
€37,004
Bedrooms
2
Built area
49 m²
Land
204 m²
Brixfox Score 81 · B+Koop (eigen grond)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.
5.4%
€12,395 net operating income /yr
Gross yield · all-in basis
16.0%
−10.6 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 Dirkshorn — 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
€158
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
64%
Full-year estimate, market-calibrated
Projected annual revenue
€37,004
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· 9.5% of price, auto-calculated
€18,760
Overdrachtsbelasting (transfer tax)€15,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€230,760
+17.1% 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
€37,004
Rental management
−€11,101
Booking channel fees
−€1,480
Cleaning & consumables
−€1,850
Park charge (parkbijdrage)
€/yr−€2,134
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€184
Maintenance reserve
−€1,576
Insurance
−€500
Box 3 wealth tax
−€4,284
Net operating income
€12,395/yr
Net yield on all-in investment
5.4%

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% · Dirkshorn 5-yr avg — historical, not a forecast8%
Indicative total return
5.4%/yr
5.4% 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

Dirkshorn · 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

81B
Rental YieldStrong
5.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
64% average occupancy
Nightly RateAverage
€158 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
204 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.4% (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
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
ADR of €158 limits revenue ceiling — consider repositioning potential
Compact plot at 204 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.4 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

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€2,134/yr

The listing states about €2,134 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.

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; the park charge 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: 2004
Energy: a
Situation: Sheltered position · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

LET OP! DE GENOEMDE VRAAGPRIJS BETREFT EEN BIEDEN VANAF PRIJS Recreëren zoals recreëren bedoeld is – welkom op Park de Horn in Dirkshorn! Op één van de fijnste plekjes van dit geliefde recreatiepark staat deze solide, in steen gebouwde recreatiewoning uit 2004. Een huis met sfeer, comfort en een onderhoudsarm karakter. Dankzij energielabel A, vloerverwarming, dubbel glas en maar liefst 8 zonnepanelen geniet u hier van een uiterst prettig woonklimaat en lage lasten. Binnen vindt u twee ruime slaapkamers, een nette keuken, een comfortabele badkamer met ligbad en een gezellige woonkamer met openslaande deuren naar de zonnige tuin. Hier hoeft u niet te klussen – alleen uw koffer uitpakken en genieten! Algemeen Bouwjaar: 2004 Inhoud: ± 193 m³ Woonoppervlakte: ± 49 m² Externe bergruimte: ± 2 m² (tuinberging) Perceeloppervlakte: 204 m² Kadaster: gemeente Harenkarspel, sectie I, nummer 4077 Energielabel: A (geldig tot 10/11/2035) Aanvaarding: in overleg Indeling Binnenkomst & hal: U komt binnen via de zijentree, waar zich de meterkast, de cv-opstelling (Intergas 2018) én de wasmachine-aansluiting bevinden. Vanuit de hal loopt u door naar de gang met toegang tot het toilet, de slaapkamers, badkamer en de woonkamer met open keuken. Praktisch en overzichtelijk ingedeeld. Woonkamer met openslaande deuren: De lichte woonkamer is een heerlijke plek om te ontspannen. Er is voldoende ruimte voor zowel een eettafel als een comfortabele zithoek. Via de openslaande deuren loopt u zo de tuin in – perfect voor lange zomerdagen en gezellige momenten buiten. Keuken: De keuken staat in open verbinding met de woonkamer en is voorzien van een gaskookplaat, afzuigkap en koelkast. Daarnaast is er nog een tweede koelkast met vriesvak in de hal én een losse magnetron. Netjes en praktisch voor recreatief gebruik. Slaapkamers & badkamer: De woning beschikt over twee goed bemeten slaapkamers. De badkamer is uitgerust met een ligbad en wastafel; daarnaast is er een apart toilet. Alles netjes verzorgd en klaar voor direct gebruik. Tuin & buitenruimte: De tuin ligt op eigen grond, is keurig bestraat en biedt een fijne mix van zon en privacy. Ideaal voor loungen, barbecueën of rustig een boek lezen. Achterom aanwezig! Voor tuinspullen en fietsen is er een onderhoudsarme kunststof berging. Op het park is tevens een eigen parkeerplaats beschikbaar, zo heeft u altijd plek voor de auto. Over Park de Horn: Park de Horn staat bekend om zijn groene, rustige karakter en gezellige sfeer. Het park biedt o.a. een kinderboerderij, speeltuinen, waterpartijen en een receptie. Hier recreëert u midden in het groen, maar toch op korte afstand van voorzieningen. De kust ligt op fietsafstand en ook Alkmaar en Schagen bereikt u in no-time. De jaarlijkse parkbijdrage bedraagt ca. € 2.134,- per woning en er is een kabelaansluiting aanwezig. Wilt u graag recreëren op een plek waar rust, comfort en gemak samenkomen? Dan is deze instapklare recreatiewoning op Park de Horn absoluut een bezichtiging waard. Kom kijken en ervaar het zelf! Pluspunten • Solide stenen recreatiewoning (bouwjaar 2004) • Voorzien van vloerverwarming en 8 zonnepanelen; energielabel A • Twee ruime slaapkamers • Nette keuken met o.a. gaskookplaat, afzuigkap, koelkast en losse magnetron • Badkamer met ligbad en wastafel, separaat toilet • Gezellige woonkamer met openslaande deuren naar de tuin • Tuin op eigen grond, onderhoudsvriendelijk bestraat en met goede bezonning, kunststof berging en achterom • Eigen parkeerplaats op het park • Park De Horn: groen, verzorgd en met o.a. speelgelegenheid en receptie • Toplocatie t.o.v. kust, Hoorn en Alkmaar • Parkkosten € 2.134,- per jaar per woning, inclusief kabelaansluiting • Geen kluswoning – koffers uitpakken en genieten!

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 · Bakker Schoon Makelaardij B.V.

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.