Roggeslootweg 285, De Cocksdorp

Roggeslootweg 285, De Cocksdorp

De Cocksdorp

Next to a park · On a holiday park

€393,000

Asking Price

3

Bedrooms

70 m²

Living Area

Recreatie

Recreatiebestemming

Price
€393,000
Net yield
5.2%
Inquire
3-bedroom holiday home in De Cocksdorp — photo 1 of 5
VOF Makelaardij Texel Vastgoed
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 285, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-24017Source · VOF Makelaardij Texel Vastgoed · listed 2 Aug 2026
Asking price
€393,000
Net yield
5.2%
Gross on asking
16.1%
Est. revenue / yr
€63,281
Bedrooms
3
Built area
70 m²
Land
320 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.
5.2%
€22,796 net operating income /yr
Gross yield · all-in basis
14.3%
−9.1 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
€294
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
59%
Full-year estimate, market-calibrated
Projected annual revenue
€63,281
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
€34,440
Overdrachtsbelasting (transfer tax)€31,440
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€442,440
+12.6% 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
€63,281
Rental management
−€18,984
Booking channel fees
−€2,531
Cleaning & consumables
−€3,164
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€367
Maintenance reserve
−€3,144
Insurance
−€500
Box 3 wealth tax
−€8,545
Net operating income
€22,796/yr
Net yield on all-in investment
5.2%

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% · De Cocksdorp 5-yr avg — historical, not a forecast8%
Indicative total return
5.2%/yr
5.2% 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

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
5.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
59% average occupancy
Nightly RateGood
€294 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
320 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.2% (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

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9.4 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
Situation: Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Op een fijne locatie op het vakantiepark De Krim staat deze vrijstaande recreatiewoning (type A). De woning is gelegen op 320 m² eigen grond en wordt omringd door een fraai aangelegde tuin met gazon, kleurrijke bloemen, volwassen beplanting en een heerlijk beschutte patio. Hier geniet u in alle rust van optimale privacy, terwijl alle voorzieningen van het park zich op korte afstand bevinden. De woning heeft een zwembadcontract. Indeling Kom binnen.. Via de entree komt u in de hal, die toegang biedt tot de woonkamer, de badkamer en de slaapkamer op de begane grond. De woonkamer is een heerlijke leefruimte waar het daglicht rijkelijk naar binnen valt. De openslaande deuren aan beide zijden zorgen ervoor dat binnen en buiten op natuurlijke wijze in elkaar overlopen. Op zonnige dagen zet u de deuren open en wordt de tuin als vanzelf onderdeel van de woonkamer. In de koudere maanden brengt de open haard juist warmte en gezelligheid. De halfopen keuken sluit mooi aan op de woonkamer. Deze is verzorgd onderhouden en praktisch ingericht met onder meer een gaskookplaat, magnetron en volop werk- en bergruimte. Op de begane grond bevindt zich een ruime slaapkamer met een deur naar de patio. Een fijne kamer die veel privacy biedt en ideaal is wanneer gelijkvloers slapen gewenst is. De badkamer beneden heeft een frisse, moderne uitstraling en beschikt over een ligbad met douche, een wastafelmeubel en een toilet. Eerste verdieping Middels de trap in de woonkamer bereikt u de verdieping met toegang tot twee slaapkamers en een badkamer. Beide kamers zijn netjes afgewerkt en geschikt voor meerdere slaapplaatsen. De tweede badkamer is verzorgd afgewerkt en voorzien van een douche, wastafelmeubel, toilet en een dakraam dat zorgt voor aangenaam daglicht en natuurlijke ventilatie. Tuin Buiten genieten, ieder seizoen opnieuw! De tuin rondom de woning is misschien wel één van de grootste pluspunten. Dankzij de volwassen bomen, dichte beplanting en kleurrijke bloemen voelt het geheel groen, beschut en privé aan. Hier kunt u werkelijk op elk moment van de dag een fijn plekje in de zon of juist in de schaduw vinden. De patio aan de zijkant vormt een verlengstuk van de woning. Een beschutte plek waar u heerlijk kunt ontbijten, lang kunt natafelen of simpelweg kunt genieten van de rust die Texel zo bijzonder maakt. Aan de voorzijde bevindt zich een praktische berging. Hier zijn onder andere de cv-installatie, de wasmachineaansluiting en de meterkast ondergebracht. Daarnaast is er voldoende ruimte voor fietsen, tuinspullen en overige recreatiebenodigdheden. Bijzonderheden Parkeren kan eenvoudig op eigen terrein aan de straatzijde, zodat u altijd verzekerd bent van een plek direct bij de woning. Deze recreatiewoning biedt alle vrijheid om de woning volledig naar eigen wens te gebruiken. U kunt ervoor kiezen de woning uitsluitend zelf te gebruiken als tweede thuis op Texel, deze recreatief te verhuren of beide te combineren. Maakt u een afspraak voor een bezichtiging? Neem contact op met ons kantoor.

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 · VOF Makelaardij Texel Vastgoed

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.