Midsland aan Zee 391, Midsland

Midsland aan Zee 391, Midsland

Midsland

Open view · Open position · Quiet road · Beach on foot

€1.4M

Asking Price

4

Bedrooms

131 m²

Living Area

Recreatie

Recreatiebestemming

Price
€1,350,000
Net yield
0.0%
Inquire
4-bedroom holiday home in Midsland — photo 1 of 5
Makelaardij Terschelling
1 / 5
4-bedroom holiday home in Midsland — photo 2 of 5
2 / 5
4-bedroom holiday home in Midsland — photo 3 of 5
3 / 5
4-bedroom holiday home in Midsland — photo 4 of 5
4 / 5
4-bedroom holiday home in Midsland — photo 5 of 5
5 / 5

Midsland aan Zee 391, Midsland

Midsland · Wadden Islands · Ref BF-2615Source · Makelaardij Terschelling · listed 21 Jun 2026
Asking price
€1,350,000
Net yield
0.0%
Gross on asking
2.4%
Est. revenue / yr
€32,406
Bedrooms
4
Built area
131 m²
Land
1455 m²
Brixfox Score 62 · C+Ground lease (erfpacht)Own lettingRecreatiebestemmingFinancial 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%
€-25,400 net operating income /yr
Gross yield · all-in basis
2.2%
−2.2 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 Midsland — 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
€171
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
52%
Full-year estimate, market-calibrated
Projected annual revenue
€32,406
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· 8.2% of price, auto-calculated
€111,000
Overdrachtsbelasting (transfer tax)€108,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€1,476,000
+9.3% 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
€32,406
Rental management
−€9,722
Booking channel fees
−€1,296
Cleaning & consumables
−€1,620
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€2
Property tax (OZB)
−€1,262
Maintenance reserve
−€10,800
Insurance
−€500
Box 3 wealth tax
−€29,354
Net operating income
€-25,400/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.

This property does not break even: the costs above exceed its rental income by €25,400/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Midsland 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

Midsland · 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

62C
Rental YieldWeak
0.0% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
52% average occupancy
Nightly RateAverage
€171 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
1455 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Independent letting indicated by the listing
Generous 1455 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 52% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

The listing indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

Annual charges stated in this listing

Ground lease (huurgrond / erfpacht)€2/yr

The plot is leased rather than owned, at about €2 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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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. Huurgrond / erfpacht: the plot is leased, not owned, at about €2 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

Year built: 1979
Energy: a
Situation: Open view · Open position · Quiet road
Beach: Beach on footListing: “Met de Noordzee op loopafstand is dit een ideale locatie voor wie houdt van zon, zee en lange strandwandelingen.”

Listing text from the makelaar, in Dutch

TE KOOP: Vrijstaande en ruime 8- tot 10-persoons recreatiewoning ‘Duinster’, gelegen in de duinen van Midsland aan Zee met schitterend uitzicht over de duinen. Op een mooie locatie in en op de duinen, te midden van het duingebied van Midsland aan Zee, staat deze ruime recreatiewoning genaamd ‘Duinster’. Deze woning is gelegen op een royaal perceel van 1.455 m² erfpachtgrond en biedt een prachtig uitzicht over het recreatiegebied Midsland aan Zee. Met de Noordzee op loopafstand is dit een ideale locatie voor wie houdt van zon, zee en lange strandwandelingen. ‘Duinster’ is een ruime en keurig onderhouden 8- tot 10-persoons recreatiewoning en daarmee een echt familiehuis. De woning beschikt over een ruime woonkamer met veel natuurlijk lichtinval, een open haard en een aansluitende open keuken. Op de begane grond bevinden zich drie slaapkamers, waarvan één met een eigen werkplek met uitzicht over de duinen en twee slaapkamers met een wastafel. Daarnaast bevinden zich aan de hal een separaat toilet en een badkamer, evenals een tweede entree van de woning aan de noordzijde. Middels de trapopgang wordt de zeer ruime overloop bereikt, zeer geschikt als extra woonkamer, of ruimte voor de kinderen, vanwaar een fraai overzicht over de woonkamer bestaat dankzij de sfeervolle vide. Op de verdieping bevindt zich een ruime slaapkamer met badkamer ensuite, voorzien van toilet, wastafel en doucheruimte. Gelegen naast de slaapkamer is een praktische (privé) berging aanwezig voor het opslaan van persoonlijke zaken. Buiten, aan de noordzijde, is eveneens een praktische inpandige berging aanwezig voor het opslaan van strandspullen en het stallen van fietsen. ‘Duinster’ is door de jaren heen keurig onderhouden. Zo is het dak opnieuw geïsoleerd, zijn de dakpannen nagelopen en zijn nieuwe vorstpannen geplaatst. Daarnaast zijn grotendeels alle ramen vervangen door HR++ beglazing en zijn de kozijnen aan de buitenzijde recentelijk geschilderd. Ook is de woning voorzien van een Intergas cv-ketel. Indeling Middels de entree aan de oostkant betreedt u de woning in de woonkamer. De woonkamer loopt over in de open keuken en biedt daarbij toegang tot een slaapkamer en de hal. De hal met een entree aan de noordzijde biedt toegang tot twee slaapkamers, een separaat toilet, een doucheruimte en de trapopgang naar de verdieping. Gelegen naast de entree aan de noordzijde bevindt zich een inpandige berging. Woonkamer, afmeting ca. 5.75 x 7.20 m (incl. open keuken) Slaapkamer (1), afmeting ca. 3.30 x 3.50 m Slaapkamer (2), afmeting ca. 2.50 x 2.80 m Slaapkamer (3), afmeting ca. 2.50 x 2.60 m Toilet, afmeting ca. 0.90 x 1.10 m Doucheruimte, afmeting ca. 1.05 x 2.05 m Hal, afmeting ca. 1.30 x 3.85 m Inpandige berging, afmeting ca. 2.10 x 3.30 m Eerste verdieping Middels de trapopgang bereikt u de overloop met vide. De overloop biedt toegang tot een (privé)berging en een slaapkamer met badkamer ensuite. Overloop, afmeting ca. 3.45 x 8.25 m (excl. vide) Slaapkamer (4), afmeting ca. 3.00* x 6.00 m Badkamer, afmeting ca. 1.05 x 3.10 m Privé berging, afmeting ca. 1.20* x 3.15 m Vide, afmeting ca. 3.45* x 4.50 m * gemeten op hoogte 1.50 m Tuin 'Duinster' beschikt over een ruimer duintuin rondom de woning met diverse zitjes en aangelegd terras op het zuiden. Bijzonderheden * Betreft de erfpachtgrond: de eigenaar van de grond is Staatsbosbeheer. De canon (voor de gehele kavel) is € 1,98 per jaar en staat vast tot 2052; * Reeds geboekte verhuurde perioden 2026 dienen te worden gerespecteerd; * Geen verhuurverplichting; * De verkoper behoudt zich het recht van gunning voor; * De woning wordt geleverd inclusief inventaris; * Bezichtigingen op afspraak. Voor meer informatie over deze woning of het plannen van een bezichtiging, kunt u contact opnemen met Makelaardij Terschelling. Bel 0562 448433 of stuur een e-mail naar

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 Terschelling

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.