Heereweg 355-009, Schoorl

Heereweg 355-009, Schoorl

Schoorl

Sheltered position · On a holiday park · Beach 1 km

€449,000

Asking Price

4

Bedrooms

110 m²

Living Area

Recreatie

Recreatiebestemming

Price
€449,000
Net yield
0.0%
Inquire
4-bedroom holiday home in Schoorl — photo 1 of 5
VLIEG Makelaars Bergen OG
1 / 5
4-bedroom holiday home in Schoorl — photo 2 of 5
2 / 5
4-bedroom holiday home in Schoorl — photo 3 of 5
3 / 5
4-bedroom holiday home in Schoorl — photo 4 of 5
4 / 5
4-bedroom holiday home in Schoorl — photo 5 of 5
5 / 5

Heereweg 355-009, Schoorl

Schoorl · Holland Coast · Ref BF-1907Source · VLIEG Makelaars Bergen OG · listed 21 Jun 2026
Asking price
€449,000
Net yield
0.0%
Gross on asking
6.1%
Est. revenue / yr
€27,518
Bedrooms
4
Built area
110 m²
Brixfox Score 48 · CKoop (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.
0.0%
€-539 net operating income /yr
Gross yield · all-in basis
5.5%
−5.5 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 Schoorl — 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
€193
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€27,518
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· 8.7% of price, auto-calculated
€38,920
Overdrachtsbelasting (transfer tax)€35,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€496,920
+10.7% 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
€27,518
Rental management
−€8,255
Booking channel fees
−€1,101
Cleaning & consumables
−€1,376
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€420
Maintenance reserve
−€3,592
Insurance
−€300
Box 3 wealth tax
−€9,763
Net operating income
€-539/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 €539/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.

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% · Schoorl 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Schoorl · 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

48C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
39% average occupancy
Nightly RateAverage
€193 per night
Visual AppealPending
Analysis pending
Size & SpacePending
110 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 39% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback58.2 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.

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.

Park: vakantiepark Duynvallei

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. 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: 2009
Energy: a
Situation: Sheltered position · On a holiday park
Beach: Beach 1 kmListing: “Park Duynvallei ligt op een exclusieve locatie direct aan de Schoorlse Duinen, met het strand op slechts 1 kilometer.”

Listing text from the makelaar, in Dutch

LEUKE RECREATIEWONING OP PARK DUYNVALLEI DICHTBIJ HET STRAND Gelegen op het kleinschalige en groene vakantiepark Duynvallei, mogen wij deze sfeervolle recreatiewoning met 3 slaapkamers aanbieden. Het bos, de uitgestrekte duinen en het strand maken Schoorl tot een prachtige plek om tot rust te komen. Park Duynvallei ligt op een exclusieve locatie direct aan de Schoorlse Duinen, met het strand op slechts 1 kilometer. Deze vakantiewoning is heerlijk ruim en wat je aan de buitenzijde niet ziet, is dat deze vrijstaande recreatiewoning een souterrain heeft met twee slaapkamers, sauna en een ruime badkamer. De derde slaapkamer, groot genoeg voor twee personen, is op de eerste verdieping waardoor er 6 personen kunnen verblijven op deze fantastische plek. Het geheel is gelegen op een ruim en groen perceel dat voldoende ruimte én heel veel privacy biedt om lekker buiten te zitten en te genieten van een ultiem vakantiegevoel. Indeling van de woning: Souterrain: Ruime hal met sauna de toegang biedt tot 2 slaapkamers en de badkamer. Beide slaapkamers zijn van een goed formaat en hebben een raam dat zorgt voor natuurlijke lichtinval. 1 van de slaapkamers heeft een inbouwwandkast. De moderne badkamer is voorzien van een zwevend toilet, dubbele wastafel met meubel, ligbad en een aparte inloopdouche. Begane grond: Entreehal die toegang biedt tot het gastentoilet met fonteintje, de ruime bijkeuken/wasruimte en de woonkamer met open keuken. Royale woonkamer met open keuken, keurig afgewerkt met een onderhoudsvriendelijke tegelvloer met vloerverwarming. De vele ramen helemaal rondom de woning zorgen voor een grote hoeveelheid lichtinval en openslaande deuren creëren een naadloze overgang tussen het binnen- en buitenleven. Moderne open keuken voorzien van een gasfornuis, oven, koelkast en een vaatwasser. Eerste verdieping: Ruime, open zolderkamer (3e slaapkamer). Tuin: De riante en groene tuin geeft de woning een echt vakantiegevoel en beschikt over een groot betegeld terras dat wordt omlijst door een grasveld en groene hagen. Parkeren: Er is parkeergelegenheid rond het huis. Kenmerken van de woning: • Recreatiewoning voor max. 6 personen met rustige ligging op Park Duynvallei • Fijne tuin met veel privacy • Kleinschalig vakantiepark met een prachtige ligging direct aan de Schoorlse Duinen en op slechts 1 km van het strand • Servicekosten € 716,- pm (inclusief voorschot water en onderhoud)

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 · VLIEG Makelaars Bergen OG

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.