Hemmeerpolder 14, Warmond
What it earns, what it costs to own, and the net yield
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.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.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.Where it sits, and who confirms it
Location
Approximate areaWarmond
Loading Map...
Score, and what could go wrong
Brixfox Score
Worth underwriting.
Risk & what-if
The park, the zoning and the tax the numbers rest on
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
Listing text from the makelaar, in Dutch
Ruime recreatieark in Warmond aan de Hemmeerpolder Goed per auto bereikbaar. Parkeerplaats Wasbeeklaan 23 Warmond. Van hieruit is het ca 4 minuten wandelen naar de woonark. Hier kunt u ook een sloep afmeren en van hieruit naar de woonark varen. Beschrijving Het betreft een recreatieark met een vaste ligplaats. Het uitzicht is fenomenaal. Mogelijkheid tot afmeren van meerdere sloepen en of zeilboot. Ruime terrassen aan weerszijden. Indeling Entree via schuifpui, toegang tot de ruime woonkamer, met zithoek en eetgedeelte overlopend in de keuken, met daarin een kastenwand, aanrecht met gootsteen, opstelling vaatwasser en wasmachine, vier pits gaskookplaat, magnetronoven. Tweepersoonsslaapkamer met daglichttoetreding en vaste kastenwand. Separaat toilet in de doorloop. Twee kinderkamers met stapelbedopstelling en kastenwand. Separate doucherruimte met wastafel. De betonnen bak is op meerdere plekken toegankelijk middels luiken en trappetje. Hier bevinden zich de vuilwaterpomp en verdere technische apparatuur. Ideaal als berging van de tuinmeubelen etc. Ruime inpandige berging vanaf de buitenzijde. Hier bevindt zich tevens de meterkast en de wateraansluiting. Hier staat tevens een wasdroger. De woonark bevindt zich in een goede staat van onderhoud en wordt verkocht inclusief de aanwezige inventaris. Alle voorzieningen zijn aanwezig. Gas, water, electra, rioolaansluiting, verwarming. Locatie Vanuit de woonark is de Kagerplas binnen 1 minuut varen bereikbaar. Sassenheim en Warmond binnen een klein kwartiertje. Boodschappen doet u in een van deze plaatsen. Treinstation Sassenheim bevindt zich op vijf minuten fietsafstand. Ideaal voor kinderen die op bezoek komen die met openbaar vervoer reizen. Periodieke lasten (per jaar) Ligplaats woonboot: 1.929,18 euro Ligplaats sloep bij Boer Vergeer: 560,53 euro Rioolheffing: 191,28 euro Forensenbelasting: 838 euro Totaal jaarlijkse lasten: 3.518,99 euro (2025) De ligplaats is voor onbepaalde tijd gegarandeerd en is vrij verhandelbaar. Wilt u in de toekomst verkopen dan dient u rekening te houden met een beperkte premie af te dragen aan de boer waarvan u de plek huurt. U betaald geen belasting over uw bezit in Box 3. Boten zijn in Nederland vrijgesteld van vermogensbelasting.
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.
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.
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.