Badweg Formerum 10-A2, Formerum

Badweg Formerum 10-A2, Formerum

Formerum

Wooded surroundings · Quiet road

€1.0M

Asking Price

3

Bedrooms

96 m²

Living Area

Recreatie

Recreatiebestemming

Price
€1,049,500
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Formerum — photo 1 of 5
Jan Doeksen Makelaars Terschelling
1 / 5
3-bedroom holiday home in Formerum — photo 2 of 5
2 / 5
3-bedroom holiday home in Formerum — photo 3 of 5
3 / 5
3-bedroom holiday home in Formerum — photo 4 of 5
4 / 5
3-bedroom holiday home in Formerum — photo 5 of 5
5 / 5

Badweg Formerum 10-A2, Formerum

Formerum · Wadden Islands · Ref BF-21914Source · Jan Doeksen Makelaars Terschelling · listed 4 Jul 2026
Asking price
€1,049,500
Listed 119 days ago
Net yield
0.0%
Gross on asking
4.5%
Est. revenue / yr
€47,617
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
3
Built area
96 m²
Brixfox Score 58 · C+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.
0.0%
€-6,709 net operating income /yr
Gross yield · all-in basis
4.2%
−4.2 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 Formerum — 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
€211
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
60%
Full-year estimate, market-calibrated
Projected annual revenue
€47,617
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· 8.3% of price, auto-calculated
€86,960
Overdrachtsbelasting (transfer tax)€83,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€1,145,460
+9.1% 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
€47,617
Rental management
−€14,285
Booking channel fees
−€1,905
Cleaning & consumables
−€2,381
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€8
Property tax (OZB)
−€981
Maintenance reserve
−€8,396
Insurance
−€300
Box 3 wealth tax
−€22,820
Net operating income
−€6,709/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 €6,709/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% · Formerum 5-yr avg — historical, not a forecast8%
Yield + value growth
0.0%/yr
0.0% net yield + 0% value growth
Value growth figures 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.
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

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Formerum · 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

58C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
60% average occupancy
Nightly RateGood
€211 per night
Visual AppealStrong
9/10 visual appeal
Size & SpacePending
96 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Stunning visuals (9/10) — commands premium nightly rates
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 60% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback138.5 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

Ground lease (huurgrond / erfpacht)€8/yr

The plot is leased rather than owned, at about €8 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.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Huurgrond / erfpacht: the plot is leased, not owned, at about €8 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: 2024
Energy: a
Condition: new-build
View: dunes
Situation: Wooded surroundings · Quiet road

Listing text from the makelaar, in Dutch

Elements Terschelling – laatste kans op een exclusieve recreatiewoning aan zee! Op het schitterende Waddeneiland Terschelling bevindt zich Elements Terschelling: 25 luxe recreatieappartementen in een stijlvol wellnesshotel, direct bovenop de duinen en pal aan het brede Noordzeestrand. Sinds januari 2026 is Elements geopend waardoor eigen gebruik en verhuur van dit volledig ingerichte appartement direct mogelijk is. Dit is je kans, want er zijn nog slechts vier appartementen beschikbaar! Appartement 2 – royale benedenwoning voor 6 personen Appartement nummer 2 is een ruime benedenwoning met een woonoppervlakte van maar liefst 96 m², geschikt voor 6 personen. De entree is direct vanuit de duinen bereikbaar via een eigen voordeur gelegen naast het terras op het zuiden. Hier zit je het hele jaar door heerlijk beschut in de geborgenheid van de duinen, met volop zon in elk seizoen. Achter de voordeur bevindt zich een hal met separaat toilet. Aansluitend aan het terras bevindt zich de lichte en royale woonkamer, met een gezellige zithoek gericht op buiten en een ruime eethoek centraal in de woning – dé plek voor lange diners en gezellig natafelen. De halfopen keuken is uitgerust met moderne apparatuur en biedt alle mogelijkheden om voor het gehele gezelschap te koken. Slaapcomfort en indeling Aan de achterzijde van de woning liggen drie slaapkamers, allemaal met schuifdeuren naar het terras aan de Noordzeekant. - De hoofdslaapkamer beschikt over een eigen badkamer en suite en een tweepersoonsbed. - De middelste slaapkamer is voorzien van een stapelbed. - De derde slaapkamer heeft ook een comfortabel tweepersoonsbed. Daarnaast is er nog een tweede badkamer met inloopdouche. Ook vanuit de slaapkamers loop je zo de duinen in en binnen een minuut sta je op het strand. Hier hoor, ruik en voel je de zee en zilte zeelucht direct bij het ontwaken. Met behulp van de plattegrond krijg je een goede indruk van de indeling van deze recreatiewoning. Het beste van twee werelden Als eigenaar of gast geniet je van de vrijheid van een eigen appartement, maar ook van alle luxe hotelfaciliteiten van Elements Terschelling. Denk aan het restaurant en de bar met terras, de wellnessvoorzieningen en de receptie die je volledig ontzorgt. Het appartement is bovendien volledig turnkey opgeleverd en tot in detail ingericht door Hinabaay. Elk detail is doordacht: van de stijlvolle meubels tot de complete inventaris. Zo stap je direct binnen in een sfeervol en gebruiksklaar vakantieverblijf. Dankzij natuurlijke materialen, zoals vergrijzend hout, gaat het gebouw volledig op in zijn omgeving. Een duurzaam, gasloos en emissievrij complex met energielabel A+++ en A++, zonnepanelen op het groene dak en een ontwerp dat de natuur versterkt in plaats van verstoort. Vanwege de unieke locatie is er sprake van een recht van erfpacht uitgegeven door de grondeigenaar Staatsbosbeheer (de canon voor het gehele complex bedraagt tot 2052 slechts €8,19 per jaar). Voor eigenaren geldt een gebruiksrecht tot 90 dagen per jaar met volop mogelijkheden in het hoogseizoen. De overige tijd wordt het appartement verhuurd via de organisatie Dutchen. Hierdoor worden vakantieplezier én een solide investering gecombineerd. Je wordt volledig ontzorgd, want de appartementen zijn turnkey opgeleverd, compleet met interieur en inventaris verzorgd door een eigen ontwerpteam. Een bezichtiging op locatie is absoluut de moeite waard. Ervaar zelf de kwaliteit, de rust en het weidse uitzicht over de Noordzee en de duinen. Op dit moment zijn de appartementen nummer 1& 2 ( beiden 6 pers benedenwoning) en 8 & 12 ( beiden 4 persoons duplex appartement) nog beschikbaar. Wil je meer weten over de laatste beschikbare appartementen? Neem contact op met Jan Doeksen Makelaars. Zij vertellen je graag alles over dit unieke project. Grijp nu je kans – dit is hét moment om jouw plek op Terschelling veilig te stellen! Foto's: © Chantal Arnts Bijzonderheden - Kijk voor meer informatie en beeldmateriaal op de pagina: Voor de complete inventaris wordt een verplichte bijdrage gerekend. De bijdrage voor het volledig verzorgde design interieur van de 6-persoons woning nummer 2 bedraagt van €75.000,-- excl. BTW. - De gemelde prijzen zijn K.K. exclusief BTW. Bij bedrijfsmatige exploitatie en indien wordt voldaan aan de fiscale voorwaarden, kan de btw doorgaans volledig in aftrek worden gebracht. Kopers wordt geadviseerd hierover hun eigen fiscalist te raadplegen.

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.

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
Included with Pro once its free trial ends

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 · Jan Doeksen Makelaars 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 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.