Ogentroost 21, Julianadorp

Ogentroost 21, Julianadorp

Julianadorp

Outside the built-up area · On a holiday park · Beach on foot

€449,000

Asking Price

5

Bedrooms

112 m²

Living Area

Recreatie

Recreatiebestemming

Price
€449,000
Net yield
4.2%
Inquire
5-bedroom holiday home in Julianadorp — photo 1 of 5
Makelaardij F.H. Buurman
1 / 5
5-bedroom holiday home in Julianadorp — photo 2 of 5
2 / 5
5-bedroom holiday home in Julianadorp — photo 3 of 5
3 / 5
5-bedroom holiday home in Julianadorp — photo 4 of 5
4 / 5
5-bedroom holiday home in Julianadorp — photo 5 of 5
5 / 5

Ogentroost 21, Julianadorp

Julianadorp · Holland Coast · Ref BF-22981Source · Makelaardij F.H. Buurman · listed 18 Jul 2026
Asking price
€449,000
Net yield
4.2%
Gross on asking
13.5%
Est. revenue / yr
€60,604
Bedrooms
5
Built area
112 m²
Land
540 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.
4.2%
€21,194 net operating income /yr
Gross yield · all-in basis
12.1%
−7.9 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 Julianadorp — 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
€339
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€60,604
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
€38,920
Overdrachtsbelasting (transfer tax)€35,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€502,920
+12.0% 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
€60,604
Rental management
−€18,181
Booking channel fees
−€2,424
Cleaning & consumables
−€3,030
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€420
Maintenance reserve
−€3,592
Insurance
−€500
Box 3 wealth tax
−€9,763
Net operating income
€21,194/yr
Net yield on all-in investment
4.2%

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% · Julianadorp 5-yr avg — historical, not a forecast8%
Indicative total return
4.2%/yr
4.2% 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

Julianadorp · 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

76B
Rental YieldGood
4.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
49% average occupancy
Nightly RateStrong
€339 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
540 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €339 — positioned in the top tier
Generous 540 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 49% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback11.4 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.

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: 1967
Energy: d
Situation: Outside the built-up area · On a holiday park
Beach: Beach on footListing: “Vrijstaande recreatievilla op royaal eigen perceel, op loopafstand van strand, zee en duinen”

Listing text from the makelaar, in Dutch

Ogentroost 21 Julianadorp Vrijstaande recreatievilla op royaal eigen perceel, op loopafstand van strand, zee en duinen Op een prachtige, rustige locatie in een fraai groen recreatiepark staat deze uitstekend onderhouden vrijstaande recreatievilla op maar liefst 540 m² eigen grond. De woning biedt een schitterend uitzicht op de duinen, beschikt over een vrijstaande berging, meerdere parkeerplaatsen op eigen terrein en heeft als extra voordeel dat er geen parkkosten verschuldigd zijn. Dankzij de uitstekende ligging op korte afstand van strand en zee én de goede verhuurmogelijkheden is dit een ideale recreatiewoning voor eigen gebruik én als investering. Indeling Begane grond Via de hal met moderne meterkast bereikt u de sfeervolle woonkamer met schuifpui naar het zonnige terras. Daarnaast beschikt de woning over een tweede woonkamer met directe toegang tot de achtertuin, waardoor er volop leefruimte aanwezig is. De praktische, dichte keuken is voorzien van een recht keukenblok met een elektrische kookplaat, oven, vaatwasser en een losse koelkast. Op de begane grond bevinden zich verder drie comfortabele slaapkamers en twee moderne badkamers. Beide badkamers zijn uitgerust met een inloopdouche met glazen deuren, een wastafelmeubel en een toilet. Daarnaast is er een aparte ruimte met de trapopgang naar de verdieping. Eerste verdieping De royale overloop is ingericht als extra woonkamer en beschikt over een Frans balkon. Verder bevinden zich op deze verdieping nog twee slaapkamers, eveneens voorzien van een Frans balkon, en een ruime, volledig betegelde derde badkamer met inloopdouche, wastafelmeubel en een derde toilet. De technische ruimte beschikt over twee cv-ketels, waarbij één ketel de begane grond en één ketel de verdieping verwarmt. Bijzonderheden • Vrijstaande recreatievilla • Woonoppervlakte ca. 112 m² • Perceeloppervlakte 540 m² eigen grond • Inhoud ca. 396 m³ • 5 slaapkamers • 3 moderne badkamers • 3 toiletten • Twee cv-ketels • Moderne meterkast • Goede dak-, gevel- en glasisolatie • Grotendeels voorzien van kunststof kozijnen • Dak met geglazuurde dakpannen • Vrijstaande berging • Ligging op het zuidwesten • Meerdere parkeerplaatsen op eigen terrein • Gelegen in een rustig en groen park zonder parkkosten • Op loopafstand van strand, zee en duinen • Uitstekende verhuurmogelijkheden • Oplevering inclusief stoffering en meubilering • Permanente bewoning is niet toegestaan Vraagprijs: € 449.000,- k.k. Aanvaarding: in overleg.

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 · Makelaardij F.H. Buurman

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.