Duinschooten 12-112, Noordwijkerhout

Duinschooten 12-112, Noordwijkerhout

Noordwijkerhout

Waterfront · Forest edge · Wooded surroundings · Rural setting · Sheltered position · Outside the built-up area · On a holiday park

€249,000

Asking Price

2

Bedrooms

51 m²

Living Area

Recreatie

Recreatiebestemming

Price
€249,000
Net yield
6.4%
Inquire
2-bedroom holiday home in Noordwijkerhout — photo 1 of 5
Bonnike Makelaardij
1 / 5
2-bedroom holiday home in Noordwijkerhout — photo 2 of 5
2 / 5
2-bedroom holiday home in Noordwijkerhout — photo 3 of 5
3 / 5
2-bedroom holiday home in Noordwijkerhout — photo 4 of 5
4 / 5
2-bedroom holiday home in Noordwijkerhout — photo 5 of 5
5 / 5

Duinschooten 12-112, Noordwijkerhout

Noordwijkerhout · Holland Coast · Ref BF-1917Source · Bonnike Makelaardij · listed 21 Jun 2026
Asking price
€249,000
Net yield
6.4%
Gross on asking
19.4%
Est. revenue / yr
€48,288
Bedrooms
2
Built area
51 m²
Land
180 m²
Brixfox Score 81 · B+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.
6.4%
€18,417 net operating income /yr
Gross yield · all-in basis
16.8%
−10.4 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 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
€228
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
58%
Full-year estimate, market-calibrated
Projected annual revenue
€48,288
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 9.2% of price, auto-calculated
€22,920
Overdrachtsbelasting (transfer tax)€19,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€286,920
+15.2% 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
€48,288
Rental management
−€14,486
Booking channel fees
−€1,932
Cleaning & consumables
−€2,414
Park charge (parkbijdrage)
€/yr−€1,700
Utilities (water in the park charge)
€/yr−€1,200
Property tax (OZB)
−€233
Maintenance reserve
−€1,992
Insurance
−€500
Box 3 wealth tax
−€5,414
Net operating income
€18,417/yr
Net yield on all-in investment
6.4%

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% · Noordwijkerhout 5-yr avg — historical, not a forecast8%
Indicative total return
6.4%/yr
6.4% 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

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

81B
Rental YieldStrong
6.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
58% average occupancy
Nightly RateGood
€228 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
180 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 6.4% (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
Occupancy at 58% — factor in seasonal gaps
Compact plot at 180 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback7.6 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

Park charge (parkkosten / parkbijdrage)€1,700/yr

The listing states about €1,700 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.

Park: recreatiepark Sollasi

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 1976
Energy: a
Situation: Waterfront · Forest edge · Wooded surroundings · Rural setting · Sheltered position · Outside the built-up area · On a holiday park

Listing text from the makelaar, in Dutch

Vrijstaande recreatiewoning in het hart van de Bollenstreek Duinschooten 12-112, Noordwijkerhout – Recreatiepark Sollasi Genieten van rust, ruimte én comfort? Deze moderne, vrijstaande bungalow op het geliefde recreatiepark Sollasi is helemaal instapklaar. Perfect onderhouden, sfeervol ingericht én gelegen in een prachtige, groene omgeving vlak bij het Oosterduinse Meer. Wonen waar anderen vakantie vieren Op een rustige locatie, aan de rand van het park, ligt deze charmante recreatiewoning met een zonnige tuin, meerdere terrassen, een houtgestookte hottub en een houten berging. De woning is praktisch ingedeeld en met zorg afgewerkt – ideaal als tweede huis of als rendabele investering voor vakantieverhuur. Indeling & comfort De lichte woonkamer heeft openslaande deuren naar de fraai aangelegde tuin – een fijne plek om tot rust te komen. De keuken is knus en van alle gemakken voorzien: een losstaande koel-vriescombinatie, vaatwasser, 4-pits gasfornuis met oven en een afzuigkap. Er zijn twee ruime slaapkamers, waarvan één met directe toegang tot de tuin. De moderne badkamer is uitgerust met een stijlvol wastafelmeubel, wandkraan, toilet, inloopdouche met regendouche en aansluitingen voor wasapparatuur. Volledig ingericht & klaar voor gebruik De woning kan worden aangekocht (ter overname) inclusief een uitgebreide inventaris in uitstekende staat: meubels, tuinset, keukengerei, beddengoed, servies, wasmachine, enzovoort. Ideaal voor wie direct wil starten met verhuren – of voor eigen gebruik. Over het park & de omgeving Sollasi is een rustig recreatiepark midden in het groen, met speeltuinen, sportveldjes en op loopafstand van het Oosterduinse Meer met gezellige horeca en watersportmogelijkheden. Fietsend ben je zó bij het strand (Langevelderslag), in de duinen of op de golfbaan van Tespelduijn. Ook steden als Leiden, Haarlem en Den Haag zijn gemakkelijk bereikbaar. Tuin & ontspanning De volledig omsloten tuin aan de rand van het park biedt veel privacy en is slim aangelegd met meerdere terrassen. De hottub – met een stijlvolle combinatie van glasvezel, RVS en thermowood – maakt het buitenleven hier helemaal compleet. Let op: Permanente bewoning is hier niet toegestaan. Aankoop is alleen mogelijk met toestemming van de gemeente Noordwijk én de erfpachter van het park, Mijbupark B.V. U dient te kunnen aantonen dat u elders een hoofdverblijf heeft. Bijzonderheden: Vrijstaande, goed onderhouden recreatiewoning Volledig ingericht en direct te gebruiken Gelegen op erfpachtgrond (canon 2025: € 2.338,-) Erfpachtovereenkomst loopt tot 31-12-2027 Parkkosten inclusief voorschot waterverbruik ca. € 1.700,- per jaar Verkoop onder voorbehoud van goedkeuring gemeente en parkbeheer Overdrachtsbelasting verschuldigd over koopsom + gekapitaliseerde erfpacht Aanvaarding: in overleg Vraagprijs: €249.000,- k.k. Disclaimer: Deze informatie is door ons met de nodige zorgvuldigheid samengesteld. Onzerzijds wordt echter geen enkele aansprakelijkheid aanvaard voor enige onvolledigheid, onjuistheid of anderszins, dan wel de gevolgen daarvan. Alle opgegeven maten en oppervlakten zijn indicatief.

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 · Bonnike 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 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.