Park Groenhart 51, Dirkshorn

Park Groenhart 51, Dirkshorn

Dirkshorn

On a holiday park

€175,000

Asking Price

2

Bedrooms

48 m²

Living Area

Recreatie

Recreatiebestemming

Price
€175,000
Net yield
6.8%
Inquire
2-bedroom holiday home in Dirkshorn — photo 1 of 5
Panthera Makelaars
1 / 5
2-bedroom holiday home in Dirkshorn — photo 2 of 5
2 / 5
2-bedroom holiday home in Dirkshorn — photo 3 of 5
3 / 5
2-bedroom holiday home in Dirkshorn — photo 4 of 5
4 / 5
2-bedroom holiday home in Dirkshorn — photo 5 of 5
5 / 5

Park Groenhart 51, Dirkshorn

Dirkshorn · Holland Coast · Ref BF-24839Source · Panthera Makelaars · listed 13 Aug 2026
Asking price
€175,000
Net yield
6.8%
Gross on asking
21.7%
Est. revenue / yr
€38,062
Bedrooms
2
Built area
48 m²
Land
163 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.
6.8%
€14,099 net operating income /yr
Gross yield · all-in basis
18.4%
−11.6 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 Dirkshorn — 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
€163
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
64%
Full-year estimate, market-calibrated
Projected annual revenue
€38,062
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· 9.7% of price, auto-calculated
€17,000
Overdrachtsbelasting (transfer tax)€14,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€207,000
+18.3% 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
€38,062
Rental management
−€11,419
Booking channel fees
−€1,522
Cleaning & consumables
−€1,903
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€164
Maintenance reserve
−€1,400
Insurance
−€500
Box 3 wealth tax
−€3,805
Net operating income
€14,099/yr
Net yield on all-in investment
6.8%

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% · Dirkshorn 5-yr avg — historical, not a forecast8%
Indicative total return
6.8%/yr
6.8% 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

Dirkshorn · Holland Coast

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
6.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
64% average occupancy
Nightly RateAverage
€163 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
163 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.8% (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
ADR of €163 limits revenue ceiling — consider repositioning potential
Compact plot at 163 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback6.9 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

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: recreatiepark Park Groenhart

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: 1987
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Te Koop! - Park Groenhart 51 – Dirkshorn Instapklare, gemeubileerde recreatiewoning op eigen grond! Op het verzorgde en kleinschalige Park Groenhart in het charmante dorp Dirkshorn mogen wij deze vrijstaande, instapklare recreatiewoning aanbieden. Een perfecte plek voor wie zorgeloos wil recreëren of direct rendement wil realiseren uit verhuur. De woning is volledig gemeubileerd, gestoffeerd, strak afgewerkt en direct klaar voor gebruik. Met een woonoppervlakte van circa 48 m² en gelegen op een perceel eigen grond van 163 m², biedt deze recreatiewoning alles wat je nodig hebt voor comfortabel verblijf, het hele recreatieseizoen door. Indeling De woning beschikt over een lichte en sfeervolle woonkamer en open keuken. De keuken is praktisch ingericht en voorzien van de benodigde apparatuur zoals vaatwasser, inductiekookplaat, koelkast, maar ook de koffiemachine, waterkoker en magnetron/oven, waardoor je hier direct kunt koken en verblijven zonder aanpassingen. Verder is er een keurige badkamer aanwezig en zijn er twee ruime slaapkamers, waardoor de woning geschikt is voor meerdere personen. De gehele woning is strak gestuukt, verzorgd ingericht en verkeert in uitstekende staat – letterlijk koffers uitpakken en genieten. De aangebouwde berging is volledig klaar voor gebruik en uitgerust met een wasmachine, droger en vriezer. Buiten tref je een goed onderhouden tuin, waar je in alle rust kunt ontspannen. Dankzij de vrijstaande ligging geniet je hier van veel privacy en een prettig buitengevoel. Aan de achtergevel is een elektrisch zonnescherm geplaatst waardoor je ook op de zonnigste dagen, comfortabel buiten kunt zitten. Parkeren Op ca. 15 meter van de recreatiewoning beschikt Park Groenhart 51 over een eigen parkeerplaats, wat er voor zorgt dat je altijd vlak bij kunt parkeren. Bijzonderheden * Instapklare en volledig gemeubileerde recreatiewoning * Woonoppervlakte circa 48 m² * Gelegen op 163 m² eigen grond * Vrijstaande woning met goed onderhouden tuin * Woonkamer met open keuken * Twee ruime slaapkamers * Nette badkamer * Eigen parkeerplaats * Direct geschikt voor verhuur en/of eigen recreatief gebruik * Gelegen op een kleinschalig en verzorgd recreatiepark Park Groenhart & omgeving Park Groenhart is een kleinschalig en keurig onderhouden recreatiepark waar rust, groen en comfort centraal staan. Het park kent een prettige sfeer en is geliefd bij zowel eigenaren als huurders die op zoek zijn naar ontspanning in een groene omgeving. Het dorp Dirkshorn ligt op korte afstand en biedt diverse voorzieningen zoals een supermarkt, horeca en sportfaciliteiten. Daarnaast ben je binnen enkele minuten in Schagen, met een breed aanbod aan winkels, restaurants en een NS-station. De omgeving leent zich uitstekend voor wandel- en fietstochten door het Noord-Hollandse landschap. Ook het strand en de duinen liggen op relatief korte afstand, waardoor deze locatie aantrekkelijk is voor recreanten het hele jaar door. Park Groenhart 51 is dé kans voor wie zoekt naar een zorgeloze recreatiewoning met verhuurpotentie, op eigen grond en in een rustige, groene omgeving.

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 · Panthera Makelaars

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.