Gerritslanderdijkje 178, Den Burg

Gerritslanderdijkje 178, Den Burg

Den Burg

On a holiday park · Near the beach

€425,000

Asking Price

3

Bedrooms

66 m²

Living Area

Recreatie

Recreatiebestemming

Price
€425,000
Net yield
4.2%
Inquire
3-bedroom holiday home in Den Burg — photo 1 of 5
De Texelse Makelaars
1 / 5
3-bedroom holiday home in Den Burg — photo 2 of 5
2 / 5
3-bedroom holiday home in Den Burg — photo 3 of 5
3 / 5
3-bedroom holiday home in Den Burg — photo 4 of 5
4 / 5
3-bedroom holiday home in Den Burg — photo 5 of 5
5 / 5

Gerritslanderdijkje 178, Den Burg

Den Burg · Wadden Islands · Ref BF-2730Source · De Texelse Makelaars · listed 21 Jun 2026
Asking price
€425,000
Net yield
4.2%
Gross on asking
14.1%
Est. revenue / yr
€60,094
Bedrooms
3
Built area
66 m²
Land
450 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.
4.2%
€19,869 net operating income /yr
Gross yield · all-in basis
12.6%
−8.4 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
€230
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€60,094
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· 8.7% of price, auto-calculated
€37,000
Overdrachtsbelasting (transfer tax)€34,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€477,000
+12.2% 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
€60,094
Rental management
−€18,028
Booking channel fees
−€2,404
Cleaning & consumables
−€3,005
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€397
Maintenance reserve
−€3,400
Insurance
−€500
Box 3 wealth tax
−€9,241
Net operating income
€19,869/yr
Net yield on all-in investment
4.2%

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% · Den Burg 5-yr avg — historical, not a forecast8%
Indicative total return
4.2%/yr
4.2% 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

81B
Rental YieldGood
4.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
72% average occupancy
Nightly RateGood
€230 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
450 m² land area
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

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback11.2 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: bungalowpark De Parel

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: 1960
Energy: a
Situation: On a holiday park
Beach: Near the beachListing: “Bungalowpark De Parel ligt op een rustige plek op Texel, omringd door natuur en op korte afstand van strand, bos en gezellige dorpen.”

Listing text from the makelaar, in Dutch

Op het geliefde bungalowpark De Parel aan het Gerritslanderdijkje gelegen aan de westkant van Waddeneiland Texel vindt u deze vrijstaande 5-persoons vakantiewoning op een perceel eigen grond van 450 m2. Kijkt u voor de indeling van deze vakantiewoning op de plattegrond in de verkoopbrochure. De entree is aan de zijkant en geeft toegang tot de badkamer en de woonkamer. De badkamer beschikt over een douche, een wastafelmeubel en een toilet. Ook is hier de wasmachineaansluiting. De woonkamer heeft openslaande deuren naar het terras (op het zuiden) en de tuin. Via de woonkamer is ook een van de drie slaapkamers te bereiken. De open keuken is netjes uitgevoerd en beschikt over diverse apparatuur. Vanuit de woonkamer zijn via een binnenhal met vaste kast, nog twee slaapkamers te bereiken. Beide zijn voorzien van een wastafelmeubel. Vanuit een van de slaapkamers is de sauna te bereiken (deze is in de aangebouwde berging gesitueerd). De aangebouwde berging is uitermate geschikt voor uw tuinspullen. De bungalow is gelegen op een keurig perceel grond. Naast de bungalow treft u een ruim aangelegde parkeerplek welke geschikt is voor twee auto's. Verder is er een terras op het zuiden voorzien van een winscherm. Rondom de bungalow is een gazon en zijn er groene erfafscheidingen. Zoekt u een eigen stek op Texel? Voor de belegging, voor eigen gebruik, of beide? Op De Parel bent u vrij in uw keuze voor gebruik. De huidige eigenaar verhuurt de bungalow alleen in de periode april tot en met oktober. Kijkt u voor een compleet beeld van de opbrengsten (en de kosten) op het overzicht in de verkoopbrochure. U kunt er ook voor kiezen om de bungalow jaarrond ter beschikking te stellen voor de verhuur. De opbrengsten zullen dan uiteraard hoger uitvallen. Op park De Parel bent u vrij om een verhuurorganisatie te kiezen. Zelf de verhuur ter hand nemen is ook een mogelijkheid. De complete gebruiksinventaris blijft achter bij de bungalow, met uitzondering van enkele persoonlijke zaken. Overweegt u de aanschaf van een vakantiewoning? Het is raadzaam om uw fiscalist te raadplegen voor advies over de fiscale gevolgen en mogelijkheden. De bungalow en de inventaris wordt vrij van btw-verplichtingen aangeboden. Bungalowpark De Parel ligt op een rustige plek op Texel, omringd door natuur en op korte afstand van strand, bos en gezellige dorpen. Of je nu komt om te fietsen door het duinlandschap, vogels te spotten in de nabijgelegen natuurgebieden, of gewoon te ontspannen met een boek op je terras. Hier vind je ruimte, rust en volop mogelijkheden voor ontspanning. Dankzij de centrale ligging is het park een ideaal vertrekpunt voor uitstapjes over het hele eiland, van musea en markten tot strandpaviljoens en vuurtorenbezoek. Oplevering: de oplevering geschiedt in overleg onder de lusten en de lasten van de reeds geboekte vakantieverhuur.

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 · De Texelse 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.