Roggeslootweg 616, De Cocksdorp

Roggeslootweg 616, De Cocksdorp

De Cocksdorp

Sheltered position · Near the beach

€425,000

Asking Price

3

Bedrooms

71 m²

Living Area

Recreatie

Recreatiebestemming

Price
€425,000
Net yield
3.7%
Inquire
3-bedroom holiday home in De Cocksdorp — photo 1 of 5
Gieta Arendsen l VIVE makelaars
1 / 5
3-bedroom holiday home in De Cocksdorp — photo 2 of 5
2 / 5
3-bedroom holiday home in De Cocksdorp — photo 3 of 5
3 / 5
3-bedroom holiday home in De Cocksdorp — photo 4 of 5
4 / 5
3-bedroom holiday home in De Cocksdorp — photo 5 of 5
5 / 5

Roggeslootweg 616, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-2288Source · Gieta Arendsen l VIVE makelaars · listed 21 Jun 2026
Asking price
€425,000
Net yield
3.7%
Gross on asking
13.3%
Est. revenue / yr
€56,727
Bedrooms
3
Built area
71 m²
Land
410 m²
Brixfox Score 76 · B+Koop (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.
3.7%
€17,816 net operating income /yr
Gross yield · all-in basis
11.9%
−8.2 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 De Cocksdorp — 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
€296
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€56,727
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
€37,000
Overdrachtsbelasting (transfer tax)€34,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€477,000
+12.2% 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
€56,727
Rental management
−€17,018
Booking channel fees
−€2,269
Cleaning & consumables
−€2,836
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€397
Maintenance reserve
−€3,400
Insurance
−€500
Box 3 wealth tax
−€9,241
Net operating income
€17,816/yr
Net yield on all-in investment
3.7%

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% · De Cocksdorp 5-yr avg — historical, not a forecast8%
Indicative total return
3.7%/yr
3.7% 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

De Cocksdorp · 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

76B
Rental YieldGood
3.7% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
53% average occupancy
Nightly RateGood
€296 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
410 m² land area
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
Occupancy at 53% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback12.2 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

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.

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 De Krim

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: 1989
Energy: a
Situation: Sheltered position
Beach: Near the beachListing: “Bovendien bevinden strand, duinen, natuurgebieden en gezellige Texelse dorpjes zich op korte afstand.”

Listing text from the makelaar, in Dutch

Goed onderhouden recreatiewoning op Texel mét 410 m² eigen grond! Op een prachtige en rustige locatie op vakantiepark De Krim staat deze uitstekend onderhouden halfvrijstaande recreatiebungalow op een royaal perceel eigen grond van maar liefst 410 m². De woning beschikt over drie slaapkamers en twee badkamers en biedt daarmee volop comfort voor eigen gebruik én uitstekende mogelijkheden voor recreatieve verhuur. Als u binnen loopt valt direct de lichte en sfeervolle woonkamer met openslaande deuren op. U loopt zo de heerlijke tuin in. Vanuit de de keuken en woonkamer heeft u een prettig uitzicht op het groen rondom de woning. De complete open keuken is van alle gemakken voorzien, waaronder een gaskookplaat, afzuigkap, vaatwasser en combi oven/magnetron. Een fijne plek om samen te koken, uitgebreid te tafelen en heerlijk te ontspannen. De woonkamer en keuken zijn voorzien van een mooie PVC-vloer in houtlook. De woning beschikt over twee nette badkamers, waarvan één met ligbad, en de andere met inloopdouche, wastafelmeubel en spiegel. Wat zorgt voor comfort en gebruiksgemak. Dankzij de drie slaapkamers is er voldoende ruimte voor familie, vrienden of gasten. Ook technisch is de woning goed op orde. De bungalow is voorzien van dak-, muur- en vloerisolatie, dubbel glas en een Vaillant cv-ketel uit 2017. Hierdoor geniet u het hele jaar door van een aangenaam binnenklimaat. Deze voorzieningen zijn geplaatst in de stenen berging aan de bungalow. Het buitenschilderwerk is in 2026 uitgevoerd. Hier hoeft u de komende jaren niets aan te doen! De fraai aangelegde tuin rondom de woning biedt volop privacy en meerdere fijne zitplekken om in alle rust van het buitenleven te genieten. Daarnaast beschikt de tuin over een praktisch schuurtje, ideaal voor het opbergen van fietsen, tuinmeubilair of strandspullen. VERGUNNING VOOR UITBOUW Een aantrekkelijk extra pluspunt is de reeds aanwezige vergunning voor het realiseren van een serre/uitbouw. Hiermee kunt u de leefruimte eenvoudig vergroten en nog meer genieten van de verbinding tussen binnen en buiten. VAKANTIEPARK DE KRIM Vakantiepark De Krim behoort tot de meest complete en populaire vakantieparken van Texel. Het park beschikt over uitgebreide faciliteiten zoals een zwembad, restaurants, supermarkt, golfbaan, speeltuinen en diverse sport- en recreatiemogelijkheden. Bovendien bevinden strand, duinen, natuurgebieden en gezellige Texelse dorpjes zich op korte afstand. Ook iconische plekken als De Slufter en de vuurtoren liggen binnen handbereik, evenals talloze wandel- en fietsroutes. Kortom: een comfortabele en uitstekend onderhouden recreatiewoning op eigen grond, gelegen op een toplocatie op Texel, met volop rust, privacy én uitstekende verhuurmogelijkheden. - Bungalow type D - Bouwjaar: 1989 - Gelegen op 410 m² eigen grond - Energielabel: C - Buitenschilderwerk: 2026 - Rustige en beschutte ligging met veel privacy - Drie slaapkamers en twee badkamers - Fraai aangelegde tuin met schuurtje - Vergunning aanwezig voor tuinkamer/serre - Goede recreatieve verhuurmogelijkheden - Oplevering: in overleg - Gelegen op het populaire vakantiepark De Krim met vele voorzieningen en goede ligging!

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 · Gieta Arendsen l VIVE makelaars

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.