Roggeslootweg 259, De Cocksdorp

Roggeslootweg 259, De Cocksdorp

De Cocksdorp

Sheltered position

€359,000

Asking Price

3

Bedrooms

72 m²

Living Area

Recreatie

Recreatiebestemming

Price
€359,000
Net yield
5.9%
Inquire
3-bedroom holiday home in De Cocksdorp — photo 1 of 5
Makelaardij Eelman
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 259, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-23493Source · Makelaardij Eelman · listed 25 Jul 2026
Asking price
€359,000
Net yield
5.9%
Gross on asking
17.6%
Est. revenue / yr
€63,249
Bedrooms
3
Built area
72 m²
Land
246 m²
Brixfox Score 81 · 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.
5.9%
€23,818 net operating income /yr
Gross yield · all-in basis
15.6%
−9.7 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 De Cocksdorp — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

81%booked
—rating
0reviews
$205per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 81% of nights, and it advertises $205/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€294
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
59%
Full-year estimate, market-calibrated
Projected annual revenue
€63,249
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· 8.8% of price, auto-calculated
€31,720
Overdrachtsbelasting (transfer tax)€28,720
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€405,720
+13.0% 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
€63,249
Rental management
−€18,975
Booking channel fees
−€2,530
Cleaning & consumables
−€3,162
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€336
Maintenance reserve
−€2,872
Insurance
−€500
Box 3 wealth tax
−€7,806
Net operating income
€23,818/yr
Net yield on all-in investment
5.9%

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.

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
5.9%/yr
5.9% 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

81B
Rental YieldStrong
5.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
59% average occupancy
Nightly RateGood
€294 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
246 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.9% (fully managed, on all-in cost) — outperforms most villas in this market
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 59% — factor in seasonal gaps
Compact plot at 246 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.4 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.

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: 1988
Energy: a
Condition: good
View: garden
Situation: Sheltered position

Listing text from the makelaar, in Dutch

Op het vakantiepark De Krim staat deze uitstekend onderhouden recreatiewoning op een perceel eigen grond van 246 m². Met drie slaapkamers, twee badkamers, een lichte woonkamer met open haard en een zonnige tuin is dit een heerlijke plek om zelf van Texel te genieten én een aantrekkelijke recreatiewoning voor verhuur. Indeling Via de entree bereikt u de hal met toegang tot de woonkamer, de open keuken, de slaapkamer op de begane grond en de badkamer. De woonkamer is dankzij de openslaande deuren aan beide zijden opvallend licht en biedt een fijne verbinding met de tuin. De open haard zorgt voor extra warmte en gezelligheid tijdens de koudere maanden. De begane grond is afgewerkt met een moderne PVC-vloer. De woonkamer is strak gestuct en de verdieping is voorzien van nieuwe isolatie en vernieuwd houtwerk bij de gevels. Daarnaast zijn diverse kozijnen vervangen, wat bijdraagt aan het verzorgde en goed onderhouden karakter van de woning. De open keuken heeft een moderne uitstraling en is voorzien van alle benodigde inbouwapparatuur. Op de begane grond bevindt zich tevens een ruime slaapkamer met vaste kast en openslaande deuren naar het terras. De moderne badkamer is uitgerust met een inloopdouche, een wastafelmeubel en een toilet. Daarnaast beschikt de woning over een praktische inpandige berging met de opstelplaats van de HR-cv-ketel. Eerste verdieping De vaste trap leidt naar de eerste verdieping, waar zich twee comfortabele slaapkamers bevinden. Ook vindt u hier een tweede badkamer met douche, wastafelmeubel, toilet en een groot Velux-dakraam. De tuin biedt volop privacy en verschillende fijne plekken om buiten te zitten. Naast de woning ligt een zonnige patio op het zuiden en achter de woning bevindt zich een tuin met een vrijstaand houten tuinhuis, ideaal voor het opbergen van fietsen en tuinspullen. Vakantiepark De Krim in De Cocksdorp staat bekend als het meest complete vakantiepark van Texel en biedt een uitgebreid aanbod aan faciliteiten voor jong en oud. Zo beschikt het park over een binnen- en buitenzwembad met glijbanen en een wildwaterbaan, een indoor speelparadijs, diverse speeltuinen, een klimpark en een 18-holes golfbaan direct naast het park. Daarnaast vindt u op het park diverse restaurants, afhaalgelegenheden, een gezellig jutterscafé en een uitgebreide supermarkt. Ook zijn er onder meer een bowlingcentrum, indoor midgetgolf, fitnessruimte, lasergamehal en kapsalon aanwezig. In de zomermaanden wordt op het centrale plein wekelijks een gezellige markt georganiseerd. Alle accommodaties beschikken over gratis wifi en een eigen parkeerplaats. Bijzonderheden Gelegen op 246 m² eigen grond. Drie slaapkamers en twee badkamers. Lichte woonkamer met openslaande deuren en sfeervolle open haard. Moderne PVC-vloer op de begane grond. Verdieping voorzien van nieuwe isolatie en vernieuwd houtwerk. Diverse kozijnen vervangen. Moderne meterkast, conform de nieuwste eisen van De Krim. Vraagprijs is inclusief complete gebruiksinventaris en zwembadovereenkomst. Aanvaarding in overleg, onder de lusten en lasten van de lopende verhuur. Een instapklare recreatiewoning op een toplocatie, waar rust, comfort en de uitgebreide voorzieningen van vakantiepark De Krim samenkomen. Een ideale plek om zelf te genieten van Texel én een uitstekende investering met aantrekkelijke verhuurmogelijkheden.

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 Eelman

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.