De Dreef 3-B023, Opmeer

De Dreef 3-B023, Opmeer

Opmeer

Next to a park · On a holiday park · Quiet road

€295,000

Asking Price

2

Bedrooms

70 m²

Living Area

Recreatie

Recreatiebestemming

Price
€295,000
Net yield
1.4%
Inquire
2-bedroom holiday home in Opmeer — photo 1 of 5
ERA Dijkhuis Makelaars
1 / 5
2-bedroom holiday home in Opmeer — photo 2 of 5
2 / 5
2-bedroom holiday home in Opmeer — photo 3 of 5
3 / 5
2-bedroom holiday home in Opmeer — photo 4 of 5
4 / 5
2-bedroom holiday home in Opmeer — photo 5 of 5
5 / 5

De Dreef 3-B023, Opmeer

Opmeer · Holland Coast · Ref BF-23432Source · ERA Dijkhuis Makelaars · listed 24 Jul 2026
Asking price
€295,000
Net yield
1.4%
Gross on asking
9.8%
Est. revenue / yr
€28,925
Bedrooms
2
Built area
70 m²
Land
385 m²
Brixfox Score 62 · C+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.
1.4%
€4,844 net operating income /yr
Gross yield · all-in basis
8.6%
−7.2 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 Opmeer — 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
€176
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
45%
Full-year estimate, market-calibrated
Projected annual revenue
€28,925
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· 9.0% of price, auto-calculated
€26,600
Overdrachtsbelasting (transfer tax)€23,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€336,600
+14.1% 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
€28,925
Rental management
−€8,678
Booking channel fees
−€1,157
Cleaning & consumables
−€1,446
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€276
Maintenance reserve
−€2,360
Insurance
−€500
Box 3 wealth tax
−€6,414
Net operating income
€4,844/yr
Net yield on all-in investment
1.4%

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% · Opmeer 5-yr avg — historical, not a forecast8%
Indicative total return
1.4%/yr
1.4% 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

Opmeer · 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

62C
Rental YieldWeak
1.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
45% average occupancy
Nightly RateAverage
€176 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
385 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
Net yield of 1.4% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 45% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback21.8 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: 1976
Energy: A
Situation: Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Duurzaam recreëren in alle comfort – gasloze recreatiewoning met energielabel A Bent u op zoek naar een instapklare recreatiewoning waar duurzaamheid, comfort en ontspanning samenkomen? Dan is deze uitstekend onderhouden, vrijstaande recreatiewoning op Recreatiepark Westfriesland precies wat u zoekt. De woning is volledig gasloos, beschikt over energielabel A en is voorzien van maar liefst 16 zonnepanelen, waardoor u profiteert van een comfortabel verblijf én lage energielasten. De gemeente heeft een intentie verklaring getekend om in de toekomst permanent wonen met inschrijving in de gemeente, mogelijk te maken op dit park. Veel bewoners recreëren al 365 dagen per jaar. Bij aankoop zullen wij u helpen om hier het verlaagde 2% overdrachtsbelasting te verkrijgen in plaats van de wettelijke 8%. Bij binnenkomst ervaart u direct de verzorgde afwerking. De lichte woonkamer is voorzien van een fraaie PVC-vloer en biedt een fijne leefruimte om samen te ontspannen. De open keuken is netjes uitgevoerd en praktisch ingericht, zodat u tijdens uw verblijf over alle gemakken beschikt. Op de begane grond vinden we ook de stijlvolle badkamer modern afgewerkte badkamer. Via de fraaie, ruime trap bereikt u de eerste verdieping. Hier bevinden zich twee comfortabele slaapkamers. Een ideale indeling voor zowel eigen recreatief gebruik als het ontvangen van familie en vrienden. Ook buiten is het volop genieten. De verzorgde tuin beschikt over een vrijstaande serre waar u al vroeg in het voorjaar en tot laat in het najaar heerlijk kunt zitten. Daarnaast zijn er twee vrijstaande bergingen aanwezig, ideaal voor het stallen van fietsen en het opbergen van tuinmeubilair en gereedschap. Extra praktisch is de aanwezige 3-fasenstroomaansluiting. Hiermee is de woning voorbereid op het opladen van een elektrische auto met uw eigen opgewekte zonne-energie. Bijzonderheden • Vrijstaande recreatiewoning op Recreatiepark Westfriesland • Energielabel A, 16 zonnepanelen en gasloos. • Lage energielasten • 3-fasenstroomaansluiting • Moderne badkamer • Nette open keuken • Vrijstaande serre • Twee vrijstaande bergingen • Instapklaar en uitstekend onderhouden Zoekt u een duurzame recreatiewoning waar u direct kunt genieten van rust, ruimte en comfort? Neem dan contact op met ons kantoor voor een bezichtiging. Wij laten u deze complete recreatiewoning graag persoonlijk zien.

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 · ERA Dijkhuis 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.