Burgemeester Dalenbergstraat 50-530B, West-Graftdijk

Burgemeester Dalenbergstraat 50-530B, West-Graftdijk

West-Graftdijk

Waterfront · On navigable water · Open view · Rural setting · Open position · Outside the built-up area · On a holiday park

€199,500

Asking Price

3

Bedrooms

68 m²

Living Area

Recreatie

Recreatiebestemming

Price
€199,500
Net yield
0.8%
Inquire
3-bedroom holiday home in West-Graftdijk — photo 1 of 5
Carla van den Brink B.V.
1 / 5
3-bedroom holiday home in West-Graftdijk — photo 2 of 5
2 / 5
3-bedroom holiday home in West-Graftdijk — photo 3 of 5
3 / 5
3-bedroom holiday home in West-Graftdijk — photo 4 of 5
4 / 5
3-bedroom holiday home in West-Graftdijk — photo 5 of 5
5 / 5

Burgemeester Dalenbergstraat 50-530B, West-Graftdijk

West-Graftdijk · Ref BF-2864Source · Carla van den Brink B.V. · listed 21 Jun 2026
Asking price
€199,500
Net yield
0.8%
Gross on asking
10.3%
Est. revenue / yr
€20,620
Bedrooms
3
Built area
68 m²
Land
145 m²
Brixfox Score 56 · C+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.
0.8%
€1,904 net operating income /yr
Gross yield · all-in basis
8.8%
−8.0 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 West-Graftdijk — 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
€206
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
27%
Full-year estimate, market-calibrated
Projected annual revenue
€20,620
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 9.5% of price, auto-calculated
€18,960
Overdrachtsbelasting (transfer tax)€15,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€233,460
+17.0% 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
€20,620
Rental management
−€6,186
Booking channel fees
−€825
Cleaning & consumables
−€1,031
Park charge (parkbijdrage)
€/yr−€2,553
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€187
Maintenance reserve
−€1,596
Insurance
−€500
Box 3 wealth tax
−€4,338
Net operating income
€1,904/yr
Net yield on all-in investment
0.8%

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.

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% · West-Graftdijk 5-yr avg — historical, not a forecast8%
Indicative total return
0.8%/yr
0.8% 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

West-Graftdijk

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

56C
Rental YieldWeak
0.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
27% average occupancy
Nightly RateGood
€206 per night
Visual AppealPending
Analysis pending
Size & SpaceWeak
145 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
Net yield of 0.8% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 27% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback24.7 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

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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€2,553/yr

The listing states about €2,553 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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; the park charge 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

Energy: a
Situation: Waterfront · On navigable water · Open view · Rural setting · Open position · Outside the built-up area · On a holiday park

Listing text from the makelaar, in Dutch

Prachtige 6-persoons recreatiewoning te koop op Vakantiepark De Beemster: een oase van sereniteit en luxe. Met een hoekkavel van 142 m2 is deze woning het meest vrij gelegen op het park met vrij uitzicht over de weilanden (beschermd natuurgebied) en met vaarwater voor de deur. Dit type heeft een overvloed aan licht en comfort voor de ideale ontsnapping aan de dagelijkse drukte. Ideaal voor recreanten die op zoek zijn naar een investering die zowel ontspanning als rendement biedt. Bij binnenkomst in de ruime woonkamer valt direct de overvloedige lichtinval op, dankzij de grote raampartij en openslaande deuren naar het terras. Ontspan op de comfortabele hoekbank of geniet van een gezamenlijke maaltijd aan de 6-persoons eettafel. De open keuken is een waar paradijs voor kookliefhebbers met een luxe afwerking en alle moderne apparatuur die je nodig hebt, van vaatwasser tot koffiezetapparaat. In totaal 3 slaapkamers, de grote slaapkamer is een toevluchtsoord van rust, met een royaal tweepersoonsbed, aangrenzend een ruime luxe badkamer voorzien van een douche met een wastafel en 2 extra slaapkamers met enkele bedden. Deze woning op Vakantiepark De Beemster is niet alleen een perfecte vakantiebestemming, maar ook een slimme investering. Trek je terug in de rust van de natuur of verhuur de woning aan andere recreanten voor een aantrekkelijk rendement. Met alle comfort en voorzieningen die je maar kunt wensen, is dit de ideale plek om te ontsnappen aan de drukte van alledag. Mis deze kans niet en maak van deze prachtige recreatiewoning jouw eigen thuis weg van huis. Neem vandaag nog contact met ons op om een bezichtiging te plannen en ontdek de magie van Vakantiepark De Beemster. Jaarlijkse kosten: Parkbijdrage € 2.553,- per jaar Huur grond € 4.244,- per jaar Vakantiepark De Beemster biedt de volgende voorzieningen aan: Receptie Snackbar Minimarkt Sport en spel Speeltuin(en) Overdekt zwembad Indoor speeltuin Vismogelijkheden Sportveld Tennisbaan outdoor Fietsverhuur Kinderboerderij Bootverhuur Buitenzwembad E-chopper verhuur Restaurant Wasserette Omgeving: Golfbaan Beemster Fiets en wandelroutes De Bazaar Museum Broekerveiling Adresbeschikking Het adres is recent aangepast naar Burgemeester Dalenbergstraat 50 chaletnr. 530 B te 1486 MT West-Graftdijk omdat de ingang van het park is veranderd. Kadastraal is het Groenedijk 6-530B 1487 ME Oost-Graftdijk.

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 · Carla van den Brink B.V.

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.