Proefpolder 282, Andijk

Proefpolder 282, Andijk

Andijk

Open view · Quiet road

€150,000

Asking Price

2

Bedrooms

45 m²

Living Area

Recreatie

Recreatiebestemming

Price
€150,000
Net yield
6.2%
Inquire
2-bedroom holiday home in Andijk — photo 1 of 5
KUIN MAKELAARDIJ, actief en gedreven
1 / 5
2-bedroom holiday home in Andijk — photo 2 of 5
2 / 5
2-bedroom holiday home in Andijk — photo 3 of 5
3 / 5
2-bedroom holiday home in Andijk — photo 4 of 5
4 / 5
2-bedroom holiday home in Andijk — photo 5 of 5
5 / 5

Proefpolder 282, Andijk

Andijk · Ref BF-3865Source · KUIN MAKELAARDIJ, actief en gedreven · listed 21 Jun 2026
Asking price
€150,000
Net yield
6.2%
Gross on asking
21.3%
Est. revenue / yr
€31,937
Bedrooms
2
Built area
45 m²
Land
304 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.
6.2%
€11,130 net operating income /yr
Gross yield · all-in basis
17.7%
−11.5 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 Andijk — 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
€179
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€31,937
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· 10.0% of price, auto-calculated
€15,000
Overdrachtsbelasting (transfer tax)€12,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€180,000
+20.0% 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
€31,937
Rental management
−€9,581
Booking channel fees
−€1,277
Cleaning & consumables
−€1,597
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€140
Maintenance reserve
−€1,200
Insurance
−€500
Box 3 wealth tax
−€3,262
Net operating income
€11,130/yr
Net yield on all-in investment
6.2%

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% · Andijk 5-yr avg — historical, not a forecast8%
Indicative total return
6.2%/yr
6.2% 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

Andijk

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
6.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
49% average occupancy
Nightly RateAverage
€179 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
304 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 6.2% (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 49% — factor in seasonal gaps
ADR of €179 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback7.2 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

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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.

Park: vakantiepark Het Grootslag

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: 1979
Energy: d
Situation: Open view · Quiet road

Listing text from the makelaar, in Dutch

Op vakantiepark Het Grootslag bevindt zich deze moderne en volledig gerenoveerde bungalow, prachtig gelegen nabij het IJsselmeer en de Westfriese Omringdijk. De woning beschikt zowel aan de voor- als achterzijde over een fijne ruime tuin met terras, waardoor je op elk moment van de dag van de zon en de rust kunt genieten. Aan de achterzijde van de tuin bevindt zich een praktische berging, ideaal voor het opbergen van tuingereedschap, fietsen en tuinmeubelen. Vanuit de tuin loop je bovendien zo de dijk op, waar je kunt genieten van het uitzicht en heerlijke wandelingen of fietstochten. De bungalow is van binnen volledig vernieuwd en modern afgewerkt, waardoor je hier direct kunt intrekken en meteen kunt genieten van je eigen vakantieplek. Aan de voorzijde van de woning is daarnaast voldoende parkeergelegenheid aanwezig. Kom een kijkje nemen bij deze modern bungalow. Indeling; Begane grond: Aan de voorzijde van de bungalow betreed je de woning via openslaande tuindeuren. Je komt binnen in een eerste kamer die voor verschillende doeleinden gebruikt kan worden, bijvoorbeeld als werkruimte, hobbykamer of slaapkamer. Vanuit hier loop je door naar de leefruimte. In de leefruimte bevindt zich als eerste de moderne keuken, opgesteld in een praktische hoekopstelling en voorzien van een kookplaat, vaatwasser en koelkast. Aansluitend vind je de woonkamer. Dankzij de openslaande deuren is dit een lichte en aangename ruimte met voldoende plaats voor een comfortabele zithoek. Vanuit de woonkamer heb je toegang tot de slaapkamer en de modern afgewerkte badkamer. De badkamer is volledig betegeld en uitgerust met een inloopdouche en wastafel. Verder is er een hal met toegang tot het toilet en een vaste kast waarin de cv-ketel is geplaatst. De gehele bungalow is voorzien van vloeverwarming. Aan de achterzijde van de bungalow zorgen openslaande deuren voor een prachtig uitzicht op de dijk. Hierdoor geniet je bovendien van veel privacy. Het park is uitgerust met alles wat een vakantiepark zou moeten hebben. Een overdekt zwembad, grote speeltuin, kinderboerderij, tennisbanen, bowlingbanen, biljart, restaurants, winkel en het IJsselmeer. De ligging is direct aan het IJsselmeer met het recreatiegebied "De Vooroever" en dichtbij de steden als Medemblik, Enkhuizen en Hoorn. Drie gezellige VOC steden waar u diverse uitstapjes naar kunt maken of met de (klein)kinderen naar Sprookjes wonderland of Zuiderzeemuseum. Bijzonderheden: - Belast met erfpacht loopt tot 2075; - recreatieve bestemming; - Gelegen op het recreatiepark Het Grootslag, op loopafstand van het IJsselmeer en omgeven door rust, natuur en volop recreatiemogelijkheden. Nieuwsgierig naar deze verrassende bungalowwoning? Maak dan een afspraak of bel voor meer informatie naar Kuin Makelaardij.

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 · KUIN MAKELAARDIJ, actief en gedreven

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.