Lijsbeth Tijsweg 7-239, Berkhout

Lijsbeth Tijsweg 7-239, Berkhout

Berkhout

On a holiday park

€199,000

Asking Price

2

Bedrooms

46 m²

Living Area

Recreatie

Recreatiebestemming

Price
€199,000
Net yield
2.9%
ReportInquire
2-bedroom holiday home in Berkhout — photo 1 of 5
Luyten Makelaardij
1 / 5
2-bedroom holiday home in Berkhout — photo 2 of 5
2 / 5
2-bedroom holiday home in Berkhout — photo 3 of 5
3 / 5
2-bedroom holiday home in Berkhout — photo 4 of 5
4 / 5
2-bedroom holiday home in Berkhout — photo 5 of 5
5 / 5

Lijsbeth Tijsweg 7-239, Berkhout

Berkhout · Ref BF-22386Source · Luyten Makelaardij · listed 10 Jul 2026
Asking price
€199,000
Listed 113 days ago
Net yield
2.9%
Gross on asking
13.6%
Est. revenue / yr
€27,040
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
2
Built area
46 m²
Land
260 m²
Brixfox Score 70 · BKoop (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.
2.9%
€6,639 net operating income /yr
Gross yield · all-in basis
11.6%
−8.7 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 Berkhout — 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
€163
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
45%
Full-year estimate, market-calibrated
Projected annual revenue
€27,040
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
€18,920
Overdrachtsbelasting (transfer tax)€15,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€232,920
+17.0% 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
€27,040
Rental management
−€8,112
Booking channel fees
−€1,082
Cleaning & consumables
−€1,352
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€186
Maintenance reserve
−€1,592
Insurance
−€500
Box 3 wealth tax
−€4,327
Net operating income
€6,639/yr
Net yield on all-in investment
2.9%

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.

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% · Berkhout 5-yr avg — historical, not a forecast8%
Yield + value growth
2.9%/yr
2.9% 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

Berkhout

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

70B
Rental YieldAverage
2.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
45% average occupancy
Nightly RateAverage
€163 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceAverage
260 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 2.9% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 45% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback13.5 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

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.

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

Year built: 2021
Energy: d
Condition: excellent
View: water
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Welkom bij Waterlodge 239 op Park Westerkogge. Deze stijlvolle, instapklare recreatiewoning is gelegen op een royale kavel direct aan het water en biedt ruimte aan 4 personen. Met een eigen parkeerplaats voor de deur en een smaakvol, hoogwaardig interieur is het hier direct bij aankomst puur genieten van comfort en luxe. De centrale spil van de woning is de modern uitgevoerde keuken met een strakke, donkere afwerking. Deze bevindt zich in het midden van de accommodatie en is voorzien van inbouwapparatuur, waaronder een kookplaat, afzuigkap, combi-oven, koelkast en een vaatwasser. Vanuit de keuken loopt men zo de lichte woonkamer in, die bestaat uit een eethoek en een zithoek. In het interieur is gekozen voor een vrolijke, terugkerende gele tint die zorgt voor een frisse en warme dynamiek. Dankzij de grote raampartijen geniet deze ruimte van een prettige, natuurlijke lichtinval en een weids uitzicht. Het karakteristieke hellende plafond geeft de ruimte extra sfeer, zonder dat het krap aanvoelt, en voor de warme zomerdagen is er airconditioning aanwezig. Via de openslaande deuren stapt men zo vanuit de woonkamer het terras op. Buiten is het heerlijk vertoeven op het perceel aan het water, dat beschikt over een terras en een houten trapje naar de eigen vlonder aan de waterkant. De ligging biedt een rustgevende ambiance. Op de kavel bevindt zich tevens een praktische berging, voorzien van elektra und water. Dit is een handige plek voor bijvoorbeeld het stallen van elektrische fietsen of het opbergen van tuinkussens, maar de ruimte is ook uitstekend geschikt voor het plaatsen van een wasmachine en droger. Weer binnen leidt de centrale keuken aan de andere zijde naar de slaapvertrekken en het sanitair. De woning beschikt over twee volwaardige tweepersoonskamers, ideaal voor een comfortabel verblijf met vier personen. De masterbedroom is hierbij voorzien van een ruime ingebouwde kast. De moderne badkamer is uitgerust met een wastafelmeubel en een ruime douche. De wanden zijn afgewerkt met een luxe, donkere marmerlook die prachtig contrasteert met de lichte basis. Het toilet is separaat gesitueerd en is uitgevoerd in dezelfde hoogwaardige marmerlook stijl met een zwevend toilet. Kenmerken: Woonoppervlakte: 46 m2 Perceelgrootte: 260 m2 Aantal personen: 4 Inclusief: grond en inventaris Bijzonderheden: berging met elektra en watervoorziening Over Park Westerkogge... Park Westerkogge ligt in het schilderachtige Berkhout. Deze regio staat bekend om haar veelzijdige landschappen, van uitgestrekte weilanden tot prachtige waterwegen. De omgeving biedt tal van fiets- en wandelroutes door de natuur en pittoreske dorpen in de buurt. Actieve gasten kunnen genieten van diverse buitenactiviteiten zoals vissen, varen en fietsen. Bij de receptie van Park Westerkogge kunt u informatie en huurmogelijkheden verkrijgen voor verschillende outdooractiviteiten om optimaal van uw verblijf te genieten. Ontdek de charme en luxe van Module 26 bij Park Westerkogge en geniet van een werkelijk ontspannende en plezierige vakantie!

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 · Luyten 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.