Onderdijk 245-002, Wervershoof
What it earns, what it costs to own, and the net yield
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.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.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.Where it sits, and who confirms it
Location
Approximate areaWervershoof
Loading Map...
Score, and what could go wrong
Brixfox Score
Worth underwriting.
Risk & what-if
The park, the zoning and the tax the numbers rest on
Letting runs through the park’s rental pool
Park rental poolIndependent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.
Annual charges stated in this listing
Park charge (parkkosten / parkbijdrage)€2,580/yr
The listing states about €2,580 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. Short-let is likely confined to the park’s central rental pool rather than free independent letting.
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
Listing text from the makelaar, in Dutch
Vrijstaand recreëren in deze nieuwe gasloze vakantiewoning aan vaarwater met A++ label! Deze sfeervol ingerichte en duurzame vakantiewoning is in 2019-2020 gebouwd en staat op eigen grond. De woning is zeer onderhoudsvriendelijk en voorzien van Eurotex gevelbekleding en kunststof kozijnen met HR++ glas. Er zijn maar liefst 25 zonnepanelen. De hele woning is voorzien van vloerverwarming en daardoor zeer comfortabel. Er is een 300 liter warmwaterboiler aanwezig. De kavel (192m2) ligt direct aan het vaarwater richting De Kleine en Groote Vliet met tuin op het zonnige zuid-westen. Vanuit de heerlijk lichte woonkamer met open keuken heeft u vrij zicht op de groene en waterrijke omgeving en door de tuindeuren loopt u zo naar uw eigen aanlegplaats. Verder zijn er 2 slaapkamers, een luxe badkamer, separaat toilet en een praktische wasruimte. Door de bergzolder op de verdieping heeft u nog verrassend veel bergruimte. Alle meubels en raambekleding blijven in de woning achter. Dit mooie vakantiepark gelegen aan recreatiemeer "De Grote Vliet" te Wervershoof, is met de jachthavens van Medemblik en Andijk én het recreatiegebied "De Vooroever" in de directe omgeving een geweldige locatie om te verblijven. Op het park kunt u: vissen in de eigen visvijver, tennissen, spelen op de speelweide, een boot of kano huren of heerlijk ontspannen eten en drinken in eetcafé 't Hartje. In de omgeving is er van alles te beleven! Denkt u aan de historische driehoek Enkhuizen-Medemblik-Hoorn. Maak een fietstocht of vaar eens naar de omliggende dorpen. De bestemming van dit perceel is eigen gebruik of verhuur. De parkkosten bedragen ca. € 2.580 per jaar. Wanneer u kiest voor verhuur, loopt dit uitsluitend via het park. Indeling: Zij-entree, hal met toegang tot de woonkamer en keuken met openslaande tuindeuren, badkamer met douche, wastafel en meubel, 2 slaapkamers, berging met witgoed-aansluiting. Buitenom is de ruimte met alle technische installaties bereikbaar. Vlizotrap naar grote bergzolder.
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.
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.
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.