Rekerlanden 127, Warmenhuizen

Rekerlanden 127, Warmenhuizen

Warmenhuizen

Next to a park · On a holiday park · Near the beach

€135,000

Asking Price

2

Bedrooms

39 m²

Living Area

Recreatie

Recreatiebestemming

Price
€135,000
Net yield
9.1%
Inquire
2-bedroom holiday home in Warmenhuizen — photo 1 of 5
Hopman Woonmakelaars Castricum
1 / 5
2-bedroom holiday home in Warmenhuizen — photo 2 of 5
2 / 5
2-bedroom holiday home in Warmenhuizen — photo 3 of 5
3 / 5
2-bedroom holiday home in Warmenhuizen — photo 4 of 5
4 / 5
2-bedroom holiday home in Warmenhuizen — photo 5 of 5
5 / 5

Rekerlanden 127, Warmenhuizen

Warmenhuizen · Holland Coast · Ref BF-32172Source · Hopman Woonmakelaars Castricum · listed 1 Sept 2026
Asking price
€135,000
Net yield
9.1%
Gross on asking
27.7%
Est. revenue / yr
€37,404
Bedrooms
2
Built area
39 m²
Land
243 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.
9.1%
€14,926 net operating income /yr
Gross yield · all-in basis
22.8%
−13.7 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

0%booked
—rating
0reviews
$133per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 0% of nights, and it advertises $133/night. Based on partial calendar coverage. 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
€160
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
64%
Full-year estimate, market-calibrated
Projected annual revenue
€37,404
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· 10.2% of price, auto-calculated
€13,800
Overdrachtsbelasting (transfer tax)€10,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€163,800
+21.3% 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
€37,404
Rental management
−€11,221
Booking channel fees
−€1,496
Cleaning & consumables
−€1,870
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€126
Maintenance reserve
−€1,080
Insurance
−€500
Box 3 wealth tax
−€2,935
Net operating income
€14,926/yr
Net yield on all-in investment
9.1%

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
9.1%/yr
9.1% 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
9.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
64% average occupancy
Nightly RateAverage
€160 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
243 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 9.1% (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
ADR of €160 limits revenue ceiling — consider repositioning potential
Compact plot at 243 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback5.2 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.

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: 1982
Energy: d
Condition: good
View: garden
Situation: Next to a park · On a holiday park
Beach: Near the beachListing: “Fiets- en wandelroutes voeren door de duinen, bossen en polders, terwijl de Noordzeekust met stranden als , Camperduin en op korte afstand ligt.”

Listing text from the makelaar, in Dutch

Deze knusse bungalow van 39 m2 met ruime tuin op het westen ligt op het rustig gelegen bungalowpark het Geestmerambacht. De bungalow: Deze bungalow staat op een perceel van 243 m2 en biedt een ruime tuin welke rondom gelegen is, een voor én achterterras heeft en er is directe toegang te creëren naar het wandelpad toe aan het Noordhollands kanaal. U komt binnen in de hal, direct aan de rechterhand bevindt zich de recent gerenoveerde badkamer welke is voorzien van hangend toilet, wastafel en douche. Het huisje heeft een fijne woonkamer met heerlijke loungebank en eethoek, de nieuwe keuken is voorzien van vaatwasser, inductie kookplaat, koelkast en vriezer. Vanuit het leefgedeelte vindt u beide slaapkamers. De eerste slaapkamer biedt plaats voor een groot twee persoons bed en heeft een inbouwkast, de tweede slaapkamer biedt plaats voor eventueel een stapelbed en is ook voorzien van een inbouwkast. Vanuit de woonkamer stap je via de openslaande tuindeuren direct de ruime achtertuin in. Het grote, betegelde terras is op het westen gelegen, waardoor je hier volop kunt genieten van de zon. Dankzij de verschillende plekken in de tuin is er daarnaast altijd de mogelijkheid om de schaduw op te zoeken.De tuin beschikt over een praktisch tuinhuisje van circa 4 m² en biedt tevens toegang tot de inpandige berging van circa 2 m². De bungalow voelt knus en huiselijk aan maar is ook modern door de nieuwe keuken en badkamer, de bungalow wordt inclusief alle meubels verkocht waardoor deze zo te betrekken is of direct de verhuur in kan! Bijzonderheden: Tuin rondom Nieuwe keuken Nieuwe badkamer Tuinhuisje van 4m2 Inclusief gehele inboedel 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. Vraagprijs: € 135.000 k.k. Erfpacht: € 1128,99 - per half jaar, de erfpacht loopt tot 2074 Perceel: 243 m² Bouwjaar: 1982

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.