Rekerlanden 27, Warmenhuizen
What it earns, what it costs to own, and the net yield
Found on Airbnb
This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate
Its name, link and guest reviews are Pro evidence
Pro evidence
Calendar-tracked performance
We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 44% of nights, and it advertises $181/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.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 areaWarmenhuizen · Holland Coast
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.
Annual charges stated in this listing
Ground lease (huurgrond / erfpacht)€1,338/yr
The plot is leased rather than owned, at about €1,338 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.
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.
Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Huurgrond / erfpacht: the plot is leased, not owned, at about €1,338 per year on top of the purchase — check the term and the indexation clause.
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; the ground rent is the figure this listing states rather than a market assumption. 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
GOED ONDERHOUDEN GEZELLIGE VAKANTIEWONING! Mooi aan de rand van het bungalowpark ’t Geestmerambacht en met uitzicht op de historische Wesfriese Omringdijk staat deze recreatiewoning (met verdieping). U kunt hier heerlijk op adem komen en genieten van fiets-/wandelroutes en prachtige vergezichten over landerijen. Maar ook plaatsen als Schoorl, Bergen, Schagen, Alkmaar, Den Helder zijn zeker een bezoekje waard! En natuurlijk zijn de duinen, bos en strand binnen handbereik. Een ideale plek om te onthaasten! Het huis heeft zo’n sfeervolle 70’s zitkuil waar je mooi uit kijkt over de tuin. De ligging van de tuin is west dus over de zon hoeft u zich niet druk te maken. De keuken (2015, met ruimte voor een eethoek) is aan de voorzijde van het huis gesitueerd. De badkamer is in 2023 geplaatst en heeft een inloopdouche, toilet, wastafel en design-radiator. Aan de zijkant van het huis is nog schuurtje (vanuit de hal toegankelijk, maar ook vanuit de tuin). Op de verdieping zijn 2 praktische ruime slaapkamers en een toegang naar een berging met c.v.-installatie (2025). Het dak is in 2020 vernieuwd. In 2025 is het huis aan de buitenkant geheel gerenoveerd met o.a. onderhoudsvrij keralit. Verder een nieuwe cv-ketel, nieuw dak van aangrenzend schuurtje alsmede een nieuwe buitendeur. De buitenmuur bij de ingang is opnieuw geïmpregneerd. Tevens is het houtwerk aan de binnenzijde vervangen. EEN MOOI VAKANTIEHUIS OP EEN PRIMA PLEK! Bel of mail ons voor een afspraak! Algemene informatie: * Erfpacht loopt tot 2074 en de jaarlijkse canon bedraagt thans € 1338,42 per jaar. * Permanente bewoning is NIET toegestaan. * U kunt vrijwillig lid worden van de Vereniging van Eigenaren Rekerlanden. Dit kost € 40,- per jaar. * U betaalt € 300,- per jaar als bijdrage voor de vuilcontainers op het park.
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.