Pelikaanweg 140, De Koog
What it earns, what it costs to own, and the net yield
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.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.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.Where it sits, and who confirms it
Location
Approximate areaDe Koog · Wadden Islands
Loading Map...
Score, and what could go wrong
Brixfox Score
Strong candidate at this price.
Risk & what-if
The park, the zoning and the tax the numbers rest on
The listing indicates independent letting is possible
Independent lettingThe listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.
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. 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
Listing text from the makelaar, in Dutch
Dit gezellige 4-persoons recreatieappartement is gelegen in appartementencomplex De Pelikaan, nabij Nationaal Park Duinen van Texel. De woning beschikt over twee slaapkamers en twee balkons. Het gezellige centrum van badplaats De Koog is gelegen op vijf minuten rijden. In het gebouw is een lift aanwezig. Het is mogelijk om het appartement recreatief te verhuren, eventueel in combinatie met eigen gebruik. In de brochure staat een overzicht van de kosten en opbrengsten. Het is ook mogelijk om de woning te laten verhuren door Van der Valk. Er is geen verhuurverplichting. Indeling: entree in hal met toegang tot de woonkamer/keuken, slaapkamers en de badkamer. De woonkamer is gezellig ingericht en er is een schuifpui naar het balkon. Aan de andere zijde is de keuken, voorzien van spoelbak, 4-pits gaskookplaat, afzuigkap, koelkast, magnetron, oven en vaatwasser. Tussen de woonkamer en de keuken is de eethoek. De ruimere 2-persoons slaapkamer heeft een schuifpui naar het tweede balkon. De andere slaapkamer is ook geschikt voor twee personen. De nette badkamer is voorzien van douche, wastafel en vrijdragend toilet. Het appartement beschikt ook over een privéberging (ca. 3 m2) naast het gebouw, handig voor bijvoorbeeld uw fietsen. Naast het gebouw is ook parkeergelegenheid. Vanaf deze locatie zijn de dorpen op het eiland gemakkelijk te bereiken, evenals de vele natuurgebieden die het eiland te bieden heeft. Hotel Van der Valk biedt verschillende faciliteiten, zoals een receptie en een restaurant. Interesse? De oplevering van dit appartement (inclusief inventaris) zal in overleg geschieden onder de lusten en lasten van de lopende toeristische verhuur.
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.
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.
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.