Stappeland 62, De Koog

Stappeland 62, De Koog

De Koog

Waterfront · On a holiday park · Near the beach

€479,000

Asking Price

3

Bedrooms

97 m²

Living Area

Recreatie

Recreatiebestemming

Price
€479,000
Net yield
6.5%
Inquire
3-bedroom holiday home in De Koog — photo 1 of 5
Kortekaas & Kooijman makelaars en taxateurs
1 / 5
3-bedroom holiday home in De Koog — photo 2 of 5
2 / 5
3-bedroom holiday home in De Koog — photo 3 of 5
3 / 5
3-bedroom holiday home in De Koog — photo 4 of 5
4 / 5
3-bedroom holiday home in De Koog — photo 5 of 5
5 / 5

Stappeland 62, De Koog

De Koog · Wadden Islands · Ref BF-2420Source · Kortekaas & Kooijman makelaars en taxateurs · listed 21 Jun 2026
Asking price
€479,000
Net yield
6.5%
Gross on asking
18.2%
Est. revenue / yr
€86,942
Bedrooms
3
Built area
97 m²
Land
428 m²
Brixfox Score 81 · B+Koop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
6.5%
€34,589 net operating income /yr
Gross yield · all-in basis
16.2%
−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 Koog — 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
€333
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€86,942
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 8.6% of price, auto-calculated
€41,320
Overdrachtsbelasting (transfer tax)€38,320
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€535,320
+11.8% 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
€86,942
Rental management
−€26,083
Booking channel fees
−€3,478
Cleaning & consumables
−€4,347
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€448
Maintenance reserve
−€3,832
Insurance
−€500
Box 3 wealth tax
−€10,415
Net operating income
€34,589/yr
Net yield on all-in investment
6.5%

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 Koog 5-yr avg — historical, not a forecast8%
Indicative total return
6.5%/yr
6.5% 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 Koog · 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
6.5% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyGood
72% average occupancy
Nightly RateStrong
€333 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
428 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.5% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €333 — positioned in the top tier
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Park rental pool only

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback7.9 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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

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: LandalOperator: LandalLetting: Central rental pool

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 1993
Energy: a
Situation: Waterfront · On a holiday park
Beach: Near the beachListing: “Het park bevindt zich in een prachtige omgeving, vlak bij het Dennenbos, de Texelse duinen en het Noordzeestrand.”

Listing text from the makelaar, in Dutch

Op een mooie locatie aan het water én op het zonnige Waddeneiland Texel, bevindt zich deze vrijstaande 6-persoons recreatiewoning op een perceel eigen grond van 428 m². De recreatiewoning maakt onderdeel uit van Landal Beach Park Texel. Met drie comfortabele slaapkamers en een eigen sauna is dit de ideale plek om samen met het hele gezin te genieten van een ontspannen verblijf! Dankzij de aanwezigheid van een slaapkamer en badkamer op de begane grond is de woning bovendien geschikt voor gelijkvloers wonen. Op korte afstand is het levendige centrum van badplaats De Koog. Het park bevindt zich in een prachtige omgeving, vlak bij het Dennenbos, de Texelse duinen en het Noordzeestrand. Hier ervaart u rust, ruimte en natuur, terwijl u tegelijkertijd alle voorzieningen binnen handbereik heeft. Een perfecte uitvalsbasis om het veelzijdige eiland Texel te verkennen. De recreatiewoning biedt tevens interessante mogelijkheden voor toeristische verhuur, al dan niet in combinatie met eigen gebruik. In de brochure vindt u een overzicht van de kosten en opbrengsten. Indeling: via de entree komt u in de hal, die toegang biedt tot de woonkamer/keuken, slaapkamer (b.g.), trapopgang naar de verdieping, badkamer, toiletruimte (met vrijdragend toilet en fonteintje) en de inpandige berging. De lichte woonkamer beschikt over een sfeervolle haard en een schuifpui naar het terras. Dankzij de grote raampartijen geniet u hier van prettig en royaal lichtinval. De keuken is uitgevoerd in een hoekopstelling en voorzien van diverse inbouwapparatuur, waaronder een spoelbak, 4-pits gaskookplaat, afzuigkap, koelkast met vriesvak, combimagnetron en vaatwasser. Op de begane grond bevindt zich een ruime slaapkamer, geschikt voor twee personen. De badkamer is compleet ingericht met een ligbad, douche en wastafel. In de inpandige berging is de opstelling van de cv-ketel, evenals aansluitingen voor wasmachine/droger en een deur naar de tuin. Op de bovenverdieping zijn twee slaapkamers, beide geschikt voor twee personen en hier is ook de tweede badkamer. Eén van de slaapkamers is bovendien uitgerust met een sauna, voor extra comfort en ontspanning. De badkamer is voorzien van douche, wastafel en vrijdragend toilet. Rondom de woning treft u een verzorgd perceel met tuin en terras en bijzonder is natuurlijk de locatie aan het water! Op eigen terrein is er parkeergelegenheid voor meerdere voertuigen. Daarnaast is de woning voorzien van 12 zonnepanelen, wat bijdraagt aan een lagere energielast en een duurzamer gebruik. Bent u geïnteresseerd in deze recreatiewoning? De oplevering (inclusief inventaris) is in overleg, onder de lusten en lasten van de lopende toeristische verhuur.

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 · Kortekaas & Kooijman makelaars en taxateurs

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.