Bosrandweg 369-A513, De Koog

Bosrandweg 369-A513, De Koog

De Koog

Forest edge · On a holiday park · Near the beach

€469,000

Asking Price

3

Bedrooms

87 m²

Living Area

Recreatie

Recreatiebestemming

Price
€469,000
Net yield
5.8%
ReportInquire
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

Bosrandweg 369-A513, De Koog

De Koog · Wadden Islands · Ref BF-24850Source · Kortekaas & Kooijman makelaars en taxateurs · listed 13 Aug 2026
Asking price
€469,000
Net yield
5.8%
Gross on asking
16.9%
Est. revenue / yr
€79,413
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
3
Built area
87 m²
Land
515 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.
5.8%
€30,302 net operating income /yr
Gross yield · all-in basis
15.1%
−9.3 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
€304
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€79,413
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· 8.6% of price, auto-calculated
€40,520
Overdrachtsbelasting (transfer tax)€37,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€524,520
+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
€79,413
Rental management
−€23,824
Booking channel fees
−€3,177
Cleaning & consumables
−€3,971
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€439
Maintenance reserve
−€3,752
Insurance
−€500
Box 3 wealth tax
−€10,198
Net operating income
€30,302/yr
Net yield on all-in investment
5.8%

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.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · De Koog 5-yr avg — historical, not a forecast8%
Yield + value growth
5.8%/yr
5.8% net yield + 0% value growth
Value growth figures 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

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
5.8% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyGood
72% average occupancy
Nightly RateStrong
€304 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
515 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.8% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €304 — positioned in the top tier
Generous 515 m² land — room for expansion or amenities
Park rental pool only

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.7 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: 2004
Energy: a
Condition: good
View: garden
Situation: Forest edge · On a holiday park
Beach: Near the beachListing: “De locatie nabij het Noordzeestrand maakt dit een gunstige locatie voor uw vakanties.”

Listing text from the makelaar, in Dutch

Zon, zee en strand! Deze vrijstaande, rietgedekte 6-persoons recreatiewoning bevindt zich op een perceel eigen grond van 515 m2 op Kustpark Texel. Het ruime perceel heeft een open, maar rustige ligging. De locatie nabij het Noordzeestrand maakt dit een gunstige locatie voor uw vakanties. De vakantiewoning heeft drie slaapkamers, waarvan er één op de begane grond is gesitueerd. Met in totaal twee badkamers bent u van alle gemakken voorzien voor een ontspannen verblijf! Het park is gelegen in de nabijheid van het Dennenbos en diverse strandafslagen. Ook badplaats De Koog is relatief dichtbij en hier is een ruim bestand aan winkels, cafés en restaurants. Het is mogelijk om de woning recreatief te verhuren, eventueel in combinatie met eigen gebruik. De verhuur zal geschieden door Landal. Er is overigens geen verhuurverplichting. In de brochure staat een overzicht van de kosten en opbrengsten. Indeling: entree in hal met toegang tot de woonkamer, keuken, badkamer, toiletruimte en trap naar de bovenverdieping. De sfeervolle woonkamer is voorzien van een haard en bevindt zich aan de voorzijde. De keuken heeft een hoekopstelling en is voorzien van een dubbele spoelbak, 4-pits inductiekookplaat, afzuigkap, (combi)magnetron, koelkast en een vaatwasser. In de keuken is ook de eethoek en via openslaande deuren bereikt u het terras, wat zorgt voor een prettige verbinding tussen binnen en buiten. Op de begane grond is een 2-persoons slaapkamer met een ingebouwde kast en een deur naar de tuin. De badkamer (begane grond) heeft een douche en wastafel en er is een separate toiletruimte met vrijdragend toilet en een fonteintje. Op de bovenverdieping zijn twee keurige slaapkamers, beide geschikt voor twee personen. Op de bovenverdieping is ook de tweede badkamer met dakkapel, voorzien van een ligbad/douche, vrijdragend toilet en wastafel. Op de overloop is een praktische bergkast aanwezig, o.a. geschikt voor het opbergen van linnengoed en persoonlijke spullen. Hier is ook wasmachine aansluiting en de opstelling van de cv-ketel. De tuin rondom de woning is voorzien van een grasveld en terras. Er is de gehele dag door wel een zonnig plekje te vinden, waar u kunt relaxen en genieten van de rust. In de tuin is een berging aanwezig (met de opstelling van de droger). Op het perceel is parkeergelegenheid aanwezig voor meerdere auto’s en er is een laadpaal. Heeft u interesse in deze recreatiewoning? De oplevering geschiedt in overleg en is inclusief de volledige inventaris (behoudens eventuele privézaken), onder de lusten en lasten van de lopende toeristische verhuur. Er is B.T.W. over de inventaris van toepassing.

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.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules
Included with Pro once its free trial ends

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.