Rekerlanden 228, Warmenhuizen

Rekerlanden 228, Warmenhuizen

Warmenhuizen

On a holiday park

€185,000

Asking Price

2

Bedrooms

39 m²

Living Area

Recreatie

Recreatiebestemming

Price
€185,000
Net yield
6.1%
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 228, Warmenhuizen

Warmenhuizen · Holland Coast · Ref BF-3615Source · Callinghe Recreatiemakelaars · listed 21 Jun 2026
Asking price
€185,000
Net yield
6.1%
Gross on asking
20.1%
Est. revenue / yr
€37,126
Bedrooms
2
Built area
39 m²
Land
273 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.
6.1%
€13,221 net operating income /yr
Gross yield · all-in basis
17.0%
−10.9 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
€37,126
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· 9.6% of price, auto-calculated
€17,800
Overdrachtsbelasting (transfer tax)€14,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€217,800
+17.7% 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
€37,126
Rental management
−€11,138
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)
−€173
Maintenance reserve
−€1,480
Insurance
−€500
Box 3 wealth tax
−€4,023
Net operating income
€13,221/yr
Net yield on all-in investment
6.1%

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
6.1%/yr
6.1% 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

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
6.1% 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
273 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.1% (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
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 273 m² — limited expansion potential

Worth underwriting.

Risk & what-if

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

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: 1990
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Een paradijsje op een super mooie locatie. 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. Vanuit de met zorg onderhouden woning verkent u moeiteloos al het moois dat deze unieke regio te bieden heeft. Indeling: bij binnenkomst valt direct de lichte en sfeervolle woonkamer op, met een fraai uitzicht op het omliggende groen. De aangrenzende keuken in praktische L-opstelling is compleet uitgerust met onder andere een vaatwasser, gasfornuis, koel-vriescombinatie en volop bergruimte. De woning beschikt over twee fijne slaapkamers, elk met een eigen zicht op de tuin en voldoende ruimte voor een tweepersoonsbed. De nette badkamer is voorzien van een ruime inloopdouche, toilet en wastafel. De echte eyecatcher is zonder twijfel de tuin: een groene oase met meerdere zitplekken, waaronder twee verharde terrassen en een sfeervolle vlonder. Hier geniet u in alle rust van de zon en het vrije uitzicht aan de achterzijde. Daarnaast is er een praktische schuur aanwezig, perfect voor het opbergen van fietsen of tuingereedschap. Het huis wordt verwarmd/gekoeld middels een wandunit op stroom.Komt u snel dit paradijsje bezichtigen? Bijzonderheden: - De woning beschikt over airco - Gelegen in een bijzondere, groene omgeving - Op circa 45 km van Schiphol - Uitstekende verhuurmogelijkheden ----------------------------------------------------------------------------------------- Ein kleines Paradies an einem super schönen Ort. 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 ganz bei sich selbst anzukommen. Von dem sorgfältig gepflegten Haus aus erkunden Sie mühelos all die Schönheiten, die diese einzigartige Region zu bieten hat. Einteilung: Beim Betreten fällt sofort das helle und gemütliche Wohnzimmer auf, mit einem schönen Blick auf das umliegende Grün. Die angrenzende Küche in praktischer L-Form ist komplett ausgestattet mit unter anderem einer Spülmaschine, einem Gasherd, einem Kühl-Gefrier-Kombination und viel Stauraum. Das Haus verfügt über zwei angenehme Schlafzimmer, jedes mit eigenem Blick auf den Garten und genügend Platz für ein Doppelbett. Das gepflegte Badezimmer ist mit einer geräumigen begehbaren Dusche, Toilette und Waschbecken ausgestattet. Der echte Hingucker ist zweifellos der Garten: eine grüne Oase mit mehreren Sitzgelegenheiten, darunter zwei gepflasterte Terrassen und ein stimmungsvoller Steg. Hier genießen Sie in aller Ruhe die Sonne und den freien Blick auf die Rückseite. Darüber hinaus gibt es einen praktischen Schuppen, perfekt zur Aufbewahrung von Fahrrädern oder Gartengeräten. Kommen Sie schnell und besichtigen Sie dieses Paradies? Besonderheiten: - Das Haus verfügt über eine Klimaanlage - Gelegen in einer besonderen, grünen Umgebung - Etwa 45 km von Schiphol entfern - 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.