Rekerlanden 232, Warmenhuizen

Rekerlanden 232, Warmenhuizen

Warmenhuizen

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

€169,000

Asking Price

2

Bedrooms

39 m²

Living Area

Recreatie

Recreatiebestemming

Price
€169,000
Net yield
6.8%
Inquire
2-bedroom holiday home in Warmenhuizen — photo 1 of 5
Callinghe Recreatiemakelaars
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 232, Warmenhuizen

Warmenhuizen · Holland Coast · Ref BF-3486Source · Callinghe Recreatiemakelaars · listed 21 Jun 2026
Asking price
€169,000
Net yield
6.8%
Gross on asking
22.0%
Est. revenue / yr
€37,116
Bedrooms
2
Built area
39 m²
Land
291 m²
Brixfox Score 81 · B+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.
6.8%
€13,705 net operating income /yr
Gross yield · all-in basis
18.5%
−11.7 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.

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
€159
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
64%
Full-year estimate, market-calibrated
Projected annual revenue
€37,116
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· 9.8% of price, auto-calculated
€16,520
Overdrachtsbelasting (transfer tax)€13,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€200,520
+18.7% 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
€37,116
Rental management
−€11,135
Booking channel fees
−€1,485
Cleaning & consumables
−€1,856
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€158
Maintenance reserve
−€1,352
Insurance
−€500
Box 3 wealth tax
−€3,675
Net operating income
€13,705/yr
Net yield on all-in investment
6.8%

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% · Warmenhuizen 5-yr avg — historical, not a forecast8%
Indicative total return
6.8%/yr
6.8% 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

Warmenhuizen · Holland Coast

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B
Rental YieldStrong
6.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
64% average occupancy
Nightly RateAverage
€159 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
291 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.8% (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
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
ADR of €159 limits revenue ceiling — consider repositioning potential
Compact plot at 291 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback6.8 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.

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: 1991
Energy: d
Situation: Open view · Rural setting · Sheltered position · Outside the built-up area · On a holiday park

Listing text from the makelaar, in Dutch

Op een fantastische plek aan de Westfriesedijk gelegen! Park Rekerlanden is prachtig gelegen tussen het Noord-Hollands Kanaal, de karakteristieke Westfriesedijk en weidse polders vol kleurrijke bollenvelden. Hier geniet u van rust, ruimte en natuur in optima forma. De groene, serene omgeving maakt dit de perfecte plek om even helemaal tot uzelf te komen. Deze goed onderhouden, instapklare bungalow met fijne, beschutte tuin is direct gelegen aan de Westfriesedijk, op zeer korte afstand van de mooie dorpen Warmenhuizen, Schoorl en Bergen. Indeling: bij binnenkomst aan de dijk-zijde stapt u direct de modern ingerichte woonkamer met zit- en eethoek en open keuken in. Opvallend is de prachtige lichtinval wat een ruimtelijk effect op het geheel heeft. Vanuit de woonkamer heeft u via openslaande tuindeuren toegang tot de mooie, ruime tuin met terras, windvang en zonnescherm. De keuken is uitgerust met onder andere een vaatwasser, een 4-pitsgasfornuis, een combi-oven en een koelkast (2024). Vanuit hier heeft u prachtig uitzicht op de Westfriesedijk. De woning beschikt over twee fijne slaapkamers, waarvan één met een stapelbed en één met een tweepersoonsbed. De nette badkamer is voorzien van een douche, toilet en wastafel. Rondom de woning zijn er diverse plekken waar u heerlijk kunt zitten; ‘s ochtends aan de voorzijde met een kop koffie in het ochtendzonnetje en later op de dag in de heerlijke tuin, waar u lekker privé zit. Daarnaast is er een berging en een praktisch tuinhuisje aanwezig, perfect voor het opbergen van fietsen of tuingereedschap. Het huis wordt verwarmd middels CV met radiatoren en gedeeltelijk vloerverwarming. Wat een ontzettend fijn plekje in het groen! Bijzonderheden: - De woning beschikt deels over vloerverwarming - Prachtig landelijk gelegen - Verkoop incl. inventaris (lijst beschikbaar) - Uitstekende verhuurmogelijkheden -------------------------------------------------------------------------------------------------------------------------------------- An einem fantastischen Ort am Westfriesedijk gelegen! Der Park Rekerlanden liegt wunderschön zwischen dem Nordholländischen Kanal, dem charakteristischen Westfriesedijk und weiten Poldern voller farbenfroher Blumenfelder. Hier genießen Sie Ruhe, Raum und Natur in ihrer schönsten Form. Die grüne, serene Umgebung macht dies zum perfekten Ort, um sich vollkommen zu entspannen. Diese gut gepflegte, bezugsfertige Bungalow mit schönem, geschütztem Garten liegt direkt am Westfriesedijk, sehr nahe an den schönen Dörfern Warmenhuizen, Schoorl und Bergen. Einteilung: Wenn Sie von der Deichseite aus eintreten, betreten Sie direkt das modern eingerichtete Wohnzimmer mit Sitz- und Essbereich und offener Küche. Auffällig ist der wunderschöne Lichteinfall, der dem Ganzen einen räumlichen Effekt verleiht. Vom Wohnzimmer aus haben Sie durch aufschlagende Gartentüren Zugang zum schönen, geräumigen Garten mit Terrasse, Windschutz und Sonnenschutz. Die Küche ist unter anderem mit einer Spülmaschine, einem 4-Flammen-Gasherd, einem Kombi-Ofen und einem Kühlschrank (2024) ausgestattet. Von hier aus haben Sie einen wunderschönen Blick auf den Westfriesedijk. Das Haus verfügt über zwei angenehme Schlafzimmer, eines mit einem Etagenbett und eines mit einem Doppelbett. Das gepflegte Badezimmer ist mit einer Dusche, Toilette und Waschbecken ausgestattet. Rund um das Haus gibt es verschiedene Orte, an denen Sie wunderbar sitzen können; morgens auf der Vorderseite mit einer Tasse Kaffee in der Morgensonne und später am Tag im herrlichen Garten, wo Sie schön privat sitzen können. Darüber hinaus gibt es einen Abstellraum und ein praktisches Gartenhaus, perfekt für die Aufbewahrung von Fahrrädern oder Gartengeräten. Das Haus wird durch eine Zentralheizung mit Heizkörpern und teilweise Fußbodenheizung beheizt. Was für ein unglaublich schöner Ort im Grünen! Besonderheiten: - Das Haus verfügt teilweise über Fußbodenheizung - Wunderschön ländlich gelegen - Verkauf inkl. Inventar (Liste verfügbar) - Hervorragende Vermietungsmöglichkeiten

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 · Callinghe Recreatiemakelaars

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.