Rekerlanden 275, Warmenhuizen

Rekerlanden 275, Warmenhuizen

Warmenhuizen

Next to a park · On a holiday park

€235,000

Asking Price

3

Bedrooms

68 m²

Living Area

Recreatie

Recreatiebestemming

Price
€235,000
Net yield
6.3%
Inquire
3-bedroom holiday home in Warmenhuizen — photo 1 of 5
Hopman Woonmakelaars Castricum
1 / 5
3-bedroom holiday home in Warmenhuizen — photo 2 of 5
2 / 5
3-bedroom holiday home in Warmenhuizen — photo 3 of 5
3 / 5
3-bedroom holiday home in Warmenhuizen — photo 4 of 5
4 / 5
3-bedroom holiday home in Warmenhuizen — photo 5 of 5
5 / 5

Rekerlanden 275, Warmenhuizen

Warmenhuizen · Holland Coast · Ref BF-32171Source · Hopman Woonmakelaars Castricum · listed 1 Sept 2026
Asking price
€235,000
Net yield
6.3%
Gross on asking
19.6%
Est. revenue / yr
€46,019
Bedrooms
3
Built area
68 m²
Land
329 m²
Brixfox Score 81 · B+Ground lease (erfpacht)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.
6.3%
€17,111 net operating income /yr
Gross yield · all-in basis
16.9%
−10.6 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 Warmenhuizen — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

56%booked
4.4rating
15reviews
$224per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 56% of nights, and it advertises $224/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€245
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
52%
Full-year estimate, market-calibrated
Projected annual revenue
€46,019
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· 9.3% of price, auto-calculated
€21,800
Overdrachtsbelasting (transfer tax)€18,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€271,800
+15.7% 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
€46,019
Rental management
−€13,806
Booking channel fees
−€1,841
Cleaning & consumables
−€2,301
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€220
Maintenance reserve
−€1,880
Insurance
−€500
Box 3 wealth tax
−€5,110
Net operating income
€17,111/yr
Net yield on all-in investment
6.3%

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% · Warmenhuizen 5-yr avg — historical, not a forecast8%
Indicative total return
6.3%/yr
6.3% 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

Surroundings confirmed

Warmenhuizen · Holland Coast

Loading Map...

Explore the full market map

Independently Verified

Cross-checked across 1 platform

Location corroborated

An independent listing places this property in the same immediate area as the agency's pin. This confirms the surroundings, not the exact address.

Also listed on

Airbnb

Each link was confirmed against this property — by photo comparison, or by matching its verified name and position — never by proximity alone. The pages themselves are Pro evidence.

Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B
Rental YieldStrong
6.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
52% average occupancy
Nightly RateGood
€245 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
329 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 6.3% (fully managed, on all-in cost) — outperforms most villas in this market
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 52% — factor in seasonal gaps
Erfpacht — the home is owned, the plot is leased; check the term, the indexation and what happens at expiry

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback7.6 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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 1998
Energy: d
Situation: Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Deze bungalow van 68 m2 ligt op het rustig gelegen bungalowpark het Geestmerambacht. De tuin biedt veel privacy, een fijn terras op het westen en een 6 persoons hottub! De bungalow De bungalow zelf gelegen op een perceel van 329 m2 biedt een prachtige tuin met hottub ,mét warm water aansluiting, een parkeerplek voor de deur, een schuur van 4m2 én een berging van 6m2. U komt binnen in een ruime hal, de gehele woning is voorzien van een hoog plafond waardoor alles ruimtelijk aanvoelt. Direct aan de rechterhand bevindt zich de eerste slaapkamer, deze is ingericht met 2 losse eenpersoonsbedden en wastafel. Links van de hal vind u de keuken welke is voorzien van een gasfornuis, combi-oven, vaatwasser, koelkast en ruim werkblad. Langs de eethoek welke plek heeft voor 6 personen loopt u de woonruimte in met twee fijne zitbanken, grote tv en grote raampartijen. De tweede slaapkamer is voorzien van 2 losse boxpringsbedden welke aan elkaar en uit elkaar te gebruiken zijn en een ladekast, de derde slaapkamer is voorzien van een stapelbed en ladekast. Vanuit de zithoek heeft u direct zicht en toegang tot de ruime en privé gelegen tuin. Hier vindt u op het betegelde terras de 6 persoons hottub met warm water aansluiting, tevens is de tuin rondom het huis. Bijzonderheden: Tuin rondom Hoge plafonds Veel privacy Grote hottub met warm water aansluiting Parkeerplek voor de deur 3 slaapkamers Parkeren is gratis op het bungalowpark zelf. Permanente bewoning is niet toegestaan. Inschrijven is niet toegestaan. Het park: Vakantiepark 't Geestmerambacht ligt in het rustige Schoorldam, midden in het groene landschap van Noord-Holland. De ligging tussen Schoorl, Bergen, Schagen en Alkmaar maakt het een ideale uitvalsbasis voor iedereen die wil genieten van natuur, rust én de kust. Vanaf het park zijn de Schoorlse Duinen, stranden en bourgondische dorpen allemaal op fietsafstand. Het park is rustig en heeft veel groen, Je vind hier vrijstaande vakantiewoningen met veel privacy, omringd door diverse bomen en planten. Hierdoor is het een geliefde bestemming voor gezinnen, stellen en natuurliefhebbers die even willen ontsnappen aan de dagelijkse drukte. Het park zelf biedt vele activiteiten zoals een 18 banen minigolf, tafeltennis, voetbalveld, volleybalveld, boot verhuur en fiets verhuur, wandelpaden en vis mogelijkheden. Ook heeft het park een gezinsvriendelijk restaurant welke 6 maanden per jaar geopend is, hier kunt u ook de feestzaal afhuren voor al uw gelegenheden en tevens wordt hier ook Yoga en Tai Chi gegeven. Het park organiseert ook leuke bezigheden in samenwerking met het restaurant zoals bijvoorbeeld een jaarlijkse bingo. Vakantiepark het Geestmerambacht biedt ook verschillende verhuur- en schoonmaak diensten aan. Kijk voor meer informatie op de website. Omgeving De omgeving nodigt uit om eropuit te trekken. Fiets- en wandelroutes voeren door de duinen, bossen en polders, terwijl de Noordzeekust met stranden als Schoorl aan zee, Camperduin en Bergen aan Zee op korte afstand ligt. Ook het nabijgelegen Noordhollandsch Kanaal biedt mogelijkheden om het water op te gaan. Vanaf het park kunnen bezoekers een boot huren en de omgeving vanaf het water ontdekken, bijvoorbeeld richting Alkmaar of door het karakteristieke Noord-Hollandse polderlandschap. De bungalow is goed onderhouden en zo te betrekken en/of kan zo verhuurd worden. Vraagprijs: € 235.000 k.k. Erfpacht: € 1128,99 - per half jaar, de erfpacht loopt tot 2074 Perceel: 329 m² Bouwjaar: 1998 Kadaster H 1089

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 · Hopman Woonmakelaars Castricum

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.