Hoornderweg 17-X, Den Burg

Hoornderweg 17-X, Den Burg

Den Burg

Rural setting

€1.1M

Asking Price

4

Bedrooms

145 m²

Living Area

Recreatie

Recreatiebestemming

Price
€1,125,000
Net yield
0.0%
Inquire
4-bedroom holiday home in Den Burg — photo 1 of 5
Kortekaas & Kooijman makelaars en taxateurs
1 / 5
4-bedroom holiday home in Den Burg — photo 2 of 5
2 / 5
4-bedroom holiday home in Den Burg — photo 3 of 5
3 / 5
4-bedroom holiday home in Den Burg — photo 4 of 5
4 / 5
4-bedroom holiday home in Den Burg — photo 5 of 5
5 / 5

Hoornderweg 17-X, Den Burg

Den Burg · Wadden Islands · Ref BF-2645Source · Kortekaas & Kooijman makelaars en taxateurs · listed 21 Jun 2026
Asking price
€1,125,000
Net yield
0.0%
Gross on asking
4.2%
Est. revenue / yr
€47,771
Bedrooms
4
Built area
145 m²
Land
9435 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%
€-9,124 net operating income /yr
Gross yield · all-in basis
3.9%
−3.9 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 Den Burg — 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
€226
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
58%
Full-year estimate, market-calibrated
Projected annual revenue
€47,771
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· 8.3% of price, auto-calculated
€93,000
Overdrachtsbelasting (transfer tax)€90,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€1,233,000
+9.6% 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
€47,771
Rental management
−€14,331
Booking channel fees
−€1,911
Cleaning & consumables
−€2,389
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€1,052
Maintenance reserve
−€9,000
Insurance
−€500
Box 3 wealth tax
−€24,462
Net operating income
€-9,124/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 €9,124/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% · Den Burg 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

Den Burg · 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
58% average occupancy
Nightly RateGood
€226 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
9435 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 9435 m² land — room for expansion or amenities
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 58% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback216.1 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

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.

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.

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: 1990
Energy: a
Situation: Rural setting

Listing text from the makelaar, in Dutch

Op een unieke locatie aan de Hoornderweg, in de nabijheid van Den Burg en de Hoge Berg, bevindt zich deze ‘tweede woning’ op een royaal perceel van maar liefst 9.435 m² eigen grond. Een plek waar rust, weids uitzicht en landelijk wonen samenkomen. Aarzel niet te lang om contact met ons op te nemen, want deze droom kan nu werkelijkheid worden! Het huis heeft de bestemming ‘’tweede woning’’, wat betekent dat de woning permanent bewoond mag worden of als recreatiewoning gebruikt kan worden. Voorzieningen zoals winkels, cafés en restaurants, evenals scholen en (sport)verenigingen bevinden zich op ca. 1,5km afstand in Den Burg. Op korte afstand bevindt zich het geliefde natuurgebied De Hoge Berg, met kronkelende weggetjes, schapenboeten en authentieke tuunwallen. De woning heeft energielabel A is voorzien van 26 zonnepanelen. Indeling: entree in hal met toegang tot de woonkamer, keuken, toiletruimte, bergruimte en trap naar de 1e verdieping. De woonkamer is gesitueerd aan de achterzijde en er is zowel een schuifpui als openslaande deuren naar de tuin. De woonkamer beschikt over sfeervolle houten vloerdelen en een gezellige haard. De begane grond is voorzien van vloerverwarming (behoudens het kantoor en de bijkeuken). De keuken heeft een U-opstelling en is uitgevoerd met een dubbele spoelbak, kookplaat, afzuigkap, oven, magnetron, koelkast en vaatwasser. De ruimte naast de keuken is thans ingericht als kantoor, maar is ook prima geschikt als bijvoorbeeld een extra slaapkamer op de begane grond. Aan de andere zijde zijn de tussenhal en berging gesitueerd met een deur naar de tuin. Hier zijn aansluitingen voor een wasmachine/droger, evenals de opstelling van zowel de cv-ketel als de omvormer/thuisbatterij van de zonnepanelen. De bovenverdieping telt vier slaapkamers en een badkamer. De slaapkamers zijn van aangename grootte en twee slaapkamers hebben een dakkapel met prachtig zicht richting de Hoge Berg. De badkamer is voorzien van een douche, wastafelmeubel en vrijdragend toilet. Een vlizotrap geeft toegang tot de bergzolder. Het perceel biedt volop mogelijkheden voor wie droomt van het landelijke wonen gedurende de seizoenen. Het is een fijne plek voor wie graag de handen in de aarde steekt: van een grote moestuin tot een boomgaard, kas of bloementuin. Op zonnige dagen geniet u heerlijk op het terras van uw eigen stukje Texel! Naast de woning is een ruime overkapping (ca. 27 m2) met een garagedeur. De stenen garage (ca. 42 m2) heeft ook garagedeur aan de voorzijde en beschikt over een bergzolder. Aan de voorzijde van het perceel is een ruime oprit met parkeergelegenheid voor meerdere auto’s. Heeft u interesse in deze woning met diverse gebruiksmogelijkheden? Neem dan gerust contact met ons op om een bezichtiging in te plannen! De oplevering zal in overleg geschieden.

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 · 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.