Roggeslootweg 201, De Cocksdorp

Roggeslootweg 201, De Cocksdorp

De Cocksdorp

On a holiday park · Near the beach

€398,000

Asking Price

2

Bedrooms

81 m²

Living Area

Recreatie

Recreatiebestemming

Price
€398,000
Net yield
2.1%
Inquire
2-bedroom holiday home in De Cocksdorp — photo 1 of 5
VOF Makelaardij Texel Vastgoed
1 / 5
2-bedroom holiday home in De Cocksdorp — photo 2 of 5
2 / 5
2-bedroom holiday home in De Cocksdorp — photo 3 of 5
3 / 5
2-bedroom holiday home in De Cocksdorp — photo 4 of 5
4 / 5
2-bedroom holiday home in De Cocksdorp — photo 5 of 5
5 / 5

Roggeslootweg 201, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-4699Source · VOF Makelaardij Texel Vastgoed · listed 21 Jun 2026
Asking price
€398,000
Net yield
2.1%
Gross on asking
10.4%
Est. revenue / yr
€41,326
Bedrooms
2
Built area
81 m²
Land
344 m²
Brixfox Score 69 · BKoop (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.
2.1%
€9,249 net operating income /yr
Gross yield · all-in basis
9.2%
−7.1 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.

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
€169
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€41,326
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
€34,840
Overdrachtsbelasting (transfer tax)€31,840
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€447,840
+12.5% 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
€41,326
Rental management
−€12,398
Booking channel fees
−€1,653
Cleaning & consumables
−€2,066
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€372
Maintenance reserve
−€3,184
Insurance
−€500
Box 3 wealth tax
−€8,654
Net operating income
€9,249/yr
Net yield on all-in investment
2.1%

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% · De Cocksdorp 5-yr avg — historical, not a forecast8%
Indicative total return
2.1%/yr
2.1% 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

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

69B
Rental YieldAverage
2.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
67% average occupancy
Nightly RateAverage
€169 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
344 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Net yield of 2.1% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
ADR of €169 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback18.4 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 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: 1988
Energy: a
Situation: On a holiday park
Beach: Near the beachListing: “Het park is gelegen op korte afstand van het strand, de duinen en het levendige dorp De Cocksdorp.”

Listing text from the makelaar, in Dutch

Beschut gelegen op vakantiepark De Krim mogen wij u deze nette recreatiewoning (B-type) aanbieden op een heerlijk perceel van 344 m² eigen grond. Deze woning biedt u alles wat u zich kunt wensen voor een ontspannen verblijf op het eiland.  Indeling U komt binnen via de hal/entree met garderobe, waarna u toegang heeft tot de woonkamer, de slaapkamer en badkamer.  De woonkamer met openslaande deuren naar het zonnige terras is heerlijk ruim en heeft een gezellige sfeer dankzij de openhaard. De gehele begane grond is afgewerkt met nette plavuizen in een stijlvolle houtlook.  De moderne keuken beschikt over diverse inbouwapparatuur zoals een koelkast, vaatwasser, combi-oven, kookplaat en afzuigkap.  De slaapkamer op de begane grond is voorzien van twee eenpersoonsbedden en heeft bovendien directe toegang tot de praktische berging. Grenzend aan de hal treft u de nette badkamer, compleet uitgevoerd met douche, wastafelmeubel en toilet. In de inpandige berging vindt u de opstelplaats voor de wasmachine, droger en CV-ketel. Tevens treft u hier de meterkast en een extra diepvrieskastje. De berging is ook gemakkelijk buitenom bereikbaar. Eerste verdieping Via de trap in de woonkamer bereikt u de verdieping. Hier stapt u binnen in de royale slaapkamer annex badkamer met dakkapel. De gehele verdieping is netjes afgewerkt met een plavuizen vloer.  Aansluitend aan de slaapkamer de riante en luxe badkamer. Een prettige ruimte met ook hier een dakkapel. De badkamer is voorzien van een douche, whirlpool ligbad, wastafel meubel en toilet. Als kers op de taart is er op deze verdieping een sauna! Heerlijk om écht even te ontspannen en tot rust te komen. Tuin Heerlijk privé vertoeven in alle rust kan hier werkelijkheid worden. Naast de woning een fijn betegeld terras geheel omsloten door groene bosschages. Hier kunt u heerlijk genieten van de avond zon.  Aan de achterzijde van deze woning ontvouwt zich een verrassend groene tuin met volwassen begroeiing rondom het perceel. Hier vindt u een tweede terras en een keurig onderhouden gazon. Een ultieme plek om te genieten van de ochtend en middagzon.  Aan de voorzijde staat een houten tuinhuisje voor het opbergen van uw fietsen en/of tuinmaterialen. Bijzonderheden DE KRIM | Het park biedt uitstekende faciliteiten waaronder een zwembad, supermarkt, restaurants en speel tuinen. Het park is gelegen op korte afstand van het strand, de duinen en het levendige dorp De Cocksdorp. Wij nodigen u van harte uit om deze recreatiewoning te komen bekijken. Neem gerust contact op met ons kantoor voor het maken van een afspraak.

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 · VOF Makelaardij Texel Vastgoed

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.