Willem de Vlaminghweg 2-302, Vlieland

Willem de Vlaminghweg 2-302, Vlieland

Vlieland

Waterfront · Open view · Forest edge · Wooded surroundings · Rural setting · Sheltered position · Town centre

€475,000

Asking Price

2

Bedrooms

85 m²

Living Area

Recreatie

Recreatiebestemming

Price
€475,000
Net yield
0.0%
Inquire
2-bedroom holiday home in Vlieland — photo 1 of 5
Makelaardij Visser Vlieland
1 / 5
2-bedroom holiday home in Vlieland — photo 2 of 5
2 / 5
2-bedroom holiday home in Vlieland — photo 3 of 5
3 / 5
2-bedroom holiday home in Vlieland — photo 4 of 5
4 / 5
2-bedroom holiday home in Vlieland — photo 5 of 5
5 / 5

Willem de Vlaminghweg 2-302, Vlieland

Vlieland · Wadden Islands · Ref BF-24845Source · Makelaardij Visser Vlieland · listed 13 Aug 2026
Asking price
€475,000
Net yield
0.0%
Gross on asking
6.3%
Est. revenue / yr
€29,750
Bedrooms
2
Built area
85 m²
Brixfox Score 53 · CKoop (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.
0.0%
€25 net operating income /yr
Gross yield · all-in basis
5.7%
−5.7 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 Vlieland — 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
€136
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
60%
Full-year estimate, market-calibrated
Projected annual revenue
€29,750
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
€41,000
Overdrachtsbelasting (transfer tax)€38,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€525,000
+10.5% 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
€29,750
Rental management
−€8,925
Booking channel fees
−€1,190
Cleaning & consumables
−€1,488
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€444
Maintenance reserve
−€3,800
Insurance
−€300
Box 3 wealth tax
−€10,328
Net operating income
€25/yr
Net yield on all-in investment
0.0%

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% · Vlieland 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Vlieland · 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

53C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
60% average occupancy
Nightly RateAverage
€136 per night
Visual AppealPending
Analysis pending
Size & SpacePending
85 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 60% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback53.1 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.

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: 2006
Energy: a
Situation: Waterfront · Open view · Forest edge · Wooded surroundings · Rural setting · Sheltered position · Town centre

Listing text from the makelaar, in Dutch

Een schitterend vier persoons appartement in `Residentie Vlierijck` op Waddeneiland Vlieland. In het stijlvolle appartementencomplex Residentie Vlierijck, gelegen op eigen grond op Vlieland, bevindt zich dit sfeervolle en volledig ingerichte 4-persoons appartement. Appartement 3.02 biedt een fijne combinatie van ruimte, comfort en een uitstekende ligging. Gelegen op loopafstand van het gezellige dorpscentrum met winkels en goede restaurants. Het appartement is verdeeld over de derde en vierde verdieping en beschikt over een zonnig balkon op het zuidwesten. Een heerlijke plek waar u tot laat in de avond kunt genieten van de zon en het buitenleven. De indeling is praktisch en ruim opgezet. Op de woonverdieping vindt u de entree, een separaat toilet, een slaapkamer en een lichte woonkamer met open keuken en eethoek. Vanuit de woonkamer heeft u direct toegang tot het balkon, waardoor binnen en buiten op een prettige manier met elkaar verbonden zijn. Op de verdieping bevindt zich een royale ouderslaapkamer en een comfortabele badkamer voorzien van bad, douche en tweede toilet. Op de overloop is een handige eigenaarskast met ruimte voor een was-/droogcombinatie. Het appartement wordt aangeboden inclusief complete inventaris en is daardoor direct te gebruiken. In het souterrain beschikt u over een prive berging, ideaal voor bijvoorbeeld fietsen. Zorgeloos verblijf op Vlieland Wanneer u zelf geen gebruik maakt van het appartement, wordt het voor u verhuurd. Jaarlijks heeft u 90 dagen beschikbaar voor eigen gebruik, u bepaalt zelf welke dagen dat zijn. Alles rondom verhuur, ontvangst en onderhoud wordt u uit handen genomen, zodat u vooral kunt genieten van uw verblijf op het eiland. Residentie Vlierijck staat bekend om haar verzorgde uitstraling en kwalitatieve afwerking. Het complex is degelijk gebouwd met hoogwaardige materialen en een karakteristiek rieten dak. De actieve en betrokken VvE zorgt ervoor dat het geheel in uitstekende staat verkeert en blijft. Binnen het complex bevindt zich tevens het gerenommeerde Restaurant Zuiver, waar op hoog niveau wordt gekookt met lokale producten - een bijzondere plek voor een culinaire avond, gewoon dichtbij huis. Een plek om tot rust te komen De sfeer binnen Vlierijck laat zich het beste omschrijven als comfortabel en gastvrij. Een plek waar u aankomt en direct het eilandgevoel ervaart. Appartement 3.02 is daarmee een ideale uitvalsbasis voor wie wil genieten van rust, natuur en het karakter van Vlieland - met alle gemakken binnen handbereik. NB Alle appartementen in Vlierijck worden verhuurd en zijn veelvuldig bezet. Bezichtigingen zijn alleen mogelijk op afspraak en nadat u de relevante informatie van ons heeft ontvangen. Voor meer informatie of een bezichtiging kunt u terecht bij Makelaardij Visser op Vlieland.

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 · Makelaardij Visser Vlieland

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.