Zanddijk 76, De Cocksdorp

Zanddijk 76, De Cocksdorp

De Cocksdorp

Sheltered position · On a holiday park · Quiet road

€425,000

Asking Price

3

Bedrooms

78 m²

Living Area

Price
€425,000
Net yield
4.9%
Inquire
3-bedroom holiday home in De Cocksdorp — photo 1 of 5
Kortekaas & Kooijman makelaars en taxateurs
1 / 5
3-bedroom holiday home in De Cocksdorp — photo 2 of 5
2 / 5
3-bedroom holiday home in De Cocksdorp — photo 3 of 5
3 / 5
3-bedroom holiday home in De Cocksdorp — photo 4 of 5
4 / 5
3-bedroom holiday home in De Cocksdorp — photo 5 of 5
5 / 5

Zanddijk 76, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-2784Source · Kortekaas & Kooijman makelaars en taxateurs · listed 21 Jun 2026
Asking price
€425,000
Net yield
4.9%
Gross on asking
15.4%
Est. revenue / yr
€65,478
Bedrooms
3
Built area
78 m²
Land
533 m²
Brixfox Score 80 · B+Koop (eigen grond)Financial 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.
4.9%
€23,154 net operating income /yr
Gross yield · all-in basis
13.7%
−8.8 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 Cocksdorp — 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
59%
Full-year estimate, market-calibrated
Projected annual revenue
€65,478
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
€65,478
Rental management
−€19,643
Booking channel fees
−€2,619
Cleaning & consumables
−€3,274
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
€23,154/yr
Net yield on all-in investment
4.9%

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% · De Cocksdorp 5-yr avg — historical, not a forecast8%
Indicative total return
4.9%/yr
4.9% 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

De Cocksdorp · 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

80B
Rental YieldGood
4.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
59% average occupancy
Nightly RateStrong
€304 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
533 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €304 — positioned in the top tier
Generous 533 m² land — room for expansion or amenities
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 59% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9.9 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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

Park: bungalowpark Slufterduin

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: Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Als wij zeggen: ‘’rust, ruimte en natuur’’, dan bent u natuurlijk al meteen verkocht. Deze architectonisch ontworpen, vrijstaande recreatiewoning bevindt zich op een beschut perceel eigen grond van 533 m2. Gelegen op het kleinschalige bungalowpark Slufterduin en vrijwel direct grenzend aan natuurgebied De Slufter is dit een aantrekkelijke plek te noemen. Een perfecte uitvalsbasis voor natuurliefhebbers, rustzoekers en actieve vakantiegangers. Het huis heeft drie slaapkamers en twee badkamers. Indeling: entree in hal met toegang tot de woonkamer/keuken, badkamer en toiletruimte. De woonkamer is gesitueerd aan de voorzijde en er is een schuifpui naar het terras, waardoor u altijd in verbinding staat met de tuin en de omliggende natuur; u haalt het buitenleven hier naar binnen! De keuken heeft een hoekopstelling en is voorzien van een spoelbak, 4-pits gaskookplaat, afzuigkap, magnetron, koelkast en vaatwasser. Tussen de woonkamer en de keuken is de eethoek. De badkamer is op de begane grond en uitgevoerd met ligbad, douche en wastafel. Er is een separate toiletruimte met toilet en fonteintje. Op de bovenverdieping zijn drie slaapkamers en hier is de tweede badkamer. De drie 2-persoons slaapkamers zijn knus ingericht en twee slaapkamer zijn voorzien van een wastafel. De badkamer is voorzien van douche, wastafel en toilet. De rondom gelegen tuin biedt de mogelijkheid om heerlijk te ontspannen en te genieten van de Texelse rust. Dankzij de beschutte ligging geniet u hier van privacy en een oase van rust. Het terras, direct bereikbaar via de schuifpui in de woonkamer, vormt de ideale plek voor een ontbijt of een gezellige barbecue op een lange zomeravond. De inpandige berging (met de opstelling van de cv-ketel en wasmachine en droger) is buitenom bereikbaar. Ook is er nog een vrijstaande houten berging in de tuin v.v. elektra; handig voor het stallen van uw fiets en de opslag van uw (tuin)gereedschap. Op het perceel is parkeergelegenheid op eigen grond. Heeft u interesse in deze recreatiewoning? Neem dan gerust contact met ons op om een bezichtiging in te plannen. De oplevering (inclusief inventaris) zal in overleg geschieden, onder de lusten en lasten van de lopende toeristische verhuur.

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.