Lijsbeth Tijsweg 7-108, Berkhout

Lijsbeth Tijsweg 7-108, Berkhout

Berkhout

On a holiday park

€130,000

Asking Price

2

Bedrooms

49 m²

Living Area

Recreatie

Recreatiebestemming

Price
€130,000
Net yield
5.3%
Inquire
2-bedroom holiday home in Berkhout — photo 1 of 5
Margit Nijboer Makelaardij
1 / 5
2-bedroom holiday home in Berkhout — photo 2 of 5
2 / 5
2-bedroom holiday home in Berkhout — photo 3 of 5
3 / 5
2-bedroom holiday home in Berkhout — photo 4 of 5
4 / 5
2-bedroom holiday home in Berkhout — photo 5 of 5
5 / 5

Lijsbeth Tijsweg 7-108, Berkhout

Berkhout · Ref BF-3953Source · Margit Nijboer Makelaardij · listed 21 Jun 2026
Asking price
€130,000
Net yield
5.3%
Gross on asking
20.3%
Est. revenue / yr
€26,371
Bedrooms
2
Built area
49 m²
Land
378 m²
Brixfox Score 78 · 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.
5.3%
€8,347 net operating income /yr
Gross yield · all-in basis
16.6%
−11.3 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 Berkhout — 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
€161
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
45%
Full-year estimate, market-calibrated
Projected annual revenue
€26,371
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· 10.3% of price, auto-calculated
€13,400
Overdrachtsbelasting (transfer tax)€10,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€158,400
+21.8% 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
€26,371
Rental management
−€7,911
Booking channel fees
−€1,055
Cleaning & consumables
−€1,319
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€122
Maintenance reserve
−€1,040
Insurance
−€500
Box 3 wealth tax
−€2,827
Net operating income
€8,347/yr
Net yield on all-in investment
5.3%

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% · Berkhout 5-yr avg — historical, not a forecast8%
Indicative total return
5.3%/yr
5.3% 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

Approximate area

Berkhout

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

78B
Rental YieldStrong
5.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
45% average occupancy
Nightly RateAverage
€161 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
378 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 5.3% (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 45% — factor in seasonal gaps
ADR of €161 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
Payback8 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.

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: 2021
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Bieden vanaf € 130.000,- k.k. Vrijstaand wonen op steenworp afstand van Hoorn in een rustige woonomgeving. In deze moderne en onderhoudsvriendelijke recreatiewoning mag u 356 dagen per jaar recreëren. Deze leuke en gelijkvloerse woning heeft een gezellige living, een moderne keuken en badkamer, 2 ruime slaapkamers en een zonnig gelegen tuin waar in 2024 een overdekt terras met verlichting is geplaatst. Het gezellige Park Westerkogge staat garant voor fijn en rustig wonen en vanaf het voorjaar kunt u terecht in het verwarmde zwembad. Interesse? Beslist een bezichtiging waard zodat u de fijne sfeer op het park zelf kan ervaren! Entree Middels het kenteken van uw auto heeft u toegang tot de park. Eenmaal bij de woning aangekomen kunt u de auto parkeren op een eigen parkeerplek. Via de overdekte entree heeft u toegang tot de woning met dubbel glas in de kunststof deur. Alle kozijnen zijn overigens uitgevoerd in kunststof met dubbel glas. U stapt gelijk de knusse leefruimte in en er zit een kast met de wasmachine- en drogeraansluiting. Living Gezellige living met zicht op de weilanden richting Avenhorn. Op de vloer ligt PVC wat in alle ruimtes is doorgelegd, op de wanden zit vliesbehang en er is een strak systeemplafond met inbouwspots. De airco koelt niet alleen maar verwarmt ook en in de zomer geven de openslaande deuren toegang tot de tuin. Bij de eethoek is een kast met de CV installatie, de groepenkast en tevens bergruimte. Keuken Moderne keuken in een rechte opstelling met composiet werkblad, draai/kiepraam boven het werkblad, laden, bovenkastjes en diverse inbouwapparatuur, zoals: de koelkast met vriesvak, combimagnetron, inductie kookplaat, afzuigkap met de afvoer naar buiten en de vaatwasser. Badkamer Ruime badkamer met een PVC vloer, lichte wandbekleding, mechanische afzuiger en een raam met ventilatierooster. U treft hier een inloopdouche met glazen wand, thermostaatkraan met hand- en regendouche, designradiator, een wandcloset , stopcontact en wastafelmeubel met 2 laden en spiegel en inbouwspots verlichten de badkamer. Slaapkamers 1e Slaapkamer – ruime kamer met hoge raampartij en draai/kiepraam. De PVC vloer is hier doorgelegd, tevens vliesbehang op de wanden en inbouwspots in het plafond. 2e Slaapkamer – eveneens een ruime kamer met hoge raampartij voorzien van draai/kiepraam, PVC vloer, vliesbehang en inbouwspots verlichten de kamer. Beide kamers hebben een tv aansluiting. Tuin Fijne en zonnig gelegen tuin waar u de hele dag van de zon kan genieten. In de zomer van 2024 is de stijlvolle overkapping met verlichting geplaatst waar het ook ’s avonds heel prettig en gezellig vertoeven is. Rondom de woning is een grindpad aangelegd en de gevelbekleding is uitgevoerd in stijlvol gekleurd hout met buitenlampjes en een buitenkraan. Ook de verlichting in het overstek geeft een sfeervolle uitstraling aan de woning. Bijzonderheden: - Kunststof kozijnen met dubbel glas - Houtwerk buitenom in 2021 bij de plaatsing gebeitst - Airco in de living koelt en verwarmt - Er rust erfpacht op de woning - Maandelijkse kosten € 447,23 – huur kavel en parkkosten, CAI, Videma, internet en afvalstoffen heffing - Voorschot gas/water/elektra is € 150,- per maand - Forensenbelasting € 327,85 per jaar - 356 dagen per jaar recreëren is toegestaan - Eigen parkeerplaats - Vrij gebruik van verwarmd zwembad - Speeltuin op het park - Steenworp afstand van winkelcentra in Hoorn en Avenhorn/De Goorn - 10.4% overdrachtsbelasting - Rustige woonomgeving

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 · Margit Nijboer Makelaardij

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.