Roggeslootweg 732, De Cocksdorp

Roggeslootweg 732, De Cocksdorp

De Cocksdorp

On a holiday park · Near the beach

€395,000

Asking Price

3

Bedrooms

72 m²

Living Area

Recreatie

Recreatiebestemming

Price
€395,000
Net yield
4.2%
Inquire
3-bedroom holiday home in De Cocksdorp — photo 1 of 5
Makelaardij Eelman
1 / 5
3-bedroom holiday home in De Cocksdorp — photo 2 of 5
2 / 5
3-bedroom holiday home in De Cocksdorp — photo 3 of 5
3 / 5
3-bedroom holiday home in De Cocksdorp — photo 4 of 5
4 / 5
3-bedroom holiday home in De Cocksdorp — photo 5 of 5
5 / 5

Roggeslootweg 732, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-4598Source · Makelaardij Eelman · listed 21 Jun 2026
Asking price
€395,000
Net yield
4.2%
Gross on asking
14.4%
Est. revenue / yr
€56,736
Bedrooms
3
Built area
72 m²
Land
449 m²
Brixfox Score 81 · B+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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.
4.2%
€18,741 net operating income /yr
Gross yield · all-in basis
12.8%
−8.6 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 De Cocksdorp — 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

72%booked
4.3rating
60reviews
$502per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 72% of nights, and it advertises $470/night. 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
€296
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€56,736
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· 8.8% of price, auto-calculated
€34,600
Overdrachtsbelasting (transfer tax)€31,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€444,600
+12.6% 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
€56,736
Rental management
−€17,021
Booking channel fees
−€2,269
Cleaning & consumables
−€2,837
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€369
Maintenance reserve
−€3,160
Insurance
−€500
Box 3 wealth tax
−€8,589
Net operating income
€18,741/yr
Net yield on all-in investment
4.2%

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% · De Cocksdorp 5-yr avg — historical, not a forecast8%
Indicative total return
4.2%/yr
4.2% 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

De Cocksdorp · Wadden Islands

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 YieldGood
4.2% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
53% average occupancy
Nightly RateGood
€296 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
449 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
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
Occupancy at 53% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback11 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 indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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 De Krim

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: 1994
Energy: a
Situation: On a holiday park
Beach: Near the beachListing: “In de directe omgeving vindt u de natuurgebieden De Slufter en De Muy, evenals de uitgestrekte stranden van de Noordzee.”

Listing text from the makelaar, in Dutch

Rust, Ruimte en Comfort op Texel – Roggeslootweg 732, De Cocksdorp Op een fijne en rustige locatie aan een doodlopende weg op vakantiepark De Krim bieden wij u deze halfvrijstaande recreatiewoning aan. De woning ligt op een royaal perceel van 449 m² eigen grond en is geschikt voor 6 personen. Dankzij de ligging nabij de Texelse natuur en de uitstekende parkfaciliteiten is dit zowel een heerlijke plek om tot rust te komen als een perfecte uitvalsbasis voor een actieve vakantie. Een mooie bonus: de woning beschikt over een aangebouwde glazen overkapping, ideaal om ook op minder zonnige dagen buiten te zitten. Daarnaast is de badkamer op de begane grond voorzien van een ligbad met douche erboven – perfect voor ontspanning na een stranddag of lange wandeling. Kenmerken op een rij: • Gelegen op een ruim perceel van 449 m² eigen grond • Aangebouwde overkapping met glas • Badkamer met ligbad en douche op de begane grond • Drie slaapkamers, waarvan één op de begane grond • Twee badkamers • Vrijstaande én inpandige berging, met wasmachineaansluiting en extra koelkast • Parkeren op eigen terrein voor meerdere voertuigen mogelijk te maken • Rustige ligging aan een doodlopende weg binnen het park Indeling Begane grond: • Entree met hal • Lichte woonkamer met sfeervolle haard, spiltrap en toegang tot terras via openslaande deuren • Halfopen keuken met spoelbak, kookplaat, afzuigkap, vaatwasser, koelkast en combi-magnetron • Eethoek tussen keuken en woonkamer • 2-persoons slaapkamer op de begane grond • Badkamer met ligbad, douche erboven, wastafel en vrijdragend toilet • Keurige vloerafwerking Verdieping: • Twee ruime 2-persoons slaapkamers • Tweede badkamer met dakkapel, voorzien van douche, wastafel en vrijdragend toilet Buitenruimte De zonnige tuin rondom de woning biedt veel privacy en ruimte. Geniet op het terras of onder de glazen overkapping van het buitenleven, ongeacht het weer. Het grote gazon is ideaal voor kinderen om te spelen. De woning beschikt over een aangebouwde berging (buitenom bereikbaar) met cv-opstelling, wasmachine-/drogeraansluiting en extra koelkast. Ook is er nog een vrijstaande houten berging aanwezig. Aan de voorzijde van het perceel is parkeerruimte voor uw auto op eigen terrein. Verhuur & Faciliteiten De woning is ingericht voor recreatieve verhuur, maar er is geen verhuurverplichting. In de brochure vindt u een overzicht van de opbrengsten en kosten, evenals informatie over de huidige en toekomstige (vanaf 2026) verhuurvoorwaarden van De Krim. Vakantiepark De Krim is het meest complete vakantiepark van Texel en biedt uitgebreide voorzieningen voor jong en oud, zoals: • Overdekt zwembad met glijbanen • Indoor midgetgolf • Lasergamehal en speelparadijs • Restaurant en snackbar • Nabijgelegen golfbaan De Texelse • Supermarkt en fietsverhuur In de directe omgeving vindt u de natuurgebieden De Slufter en De Muy, evenals de uitgestrekte stranden van de Noordzee. Oplevering geschiedt onder de lusten en lasten van de thans lopende recreatieve verhuur.

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 · Makelaardij Eelman

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.