Duinweg Midsland 14, Midsland

Duinweg Midsland 14, Midsland

Midsland

Forest edge · Wooded surroundings · Quiet road

€475,000

Asking Price

3

Bedrooms

57 m²

Living Area

Recreatie

Recreatiebestemming

Price
€475,000
Net yield
0.0%
Inquire
3-bedroom holiday home in Midsland — photo 1 of 5
Makelaardij Terschelling
1 / 5
3-bedroom holiday home in Midsland — photo 2 of 5
2 / 5
3-bedroom holiday home in Midsland — photo 3 of 5
3 / 5
3-bedroom holiday home in Midsland — photo 4 of 5
4 / 5
3-bedroom holiday home in Midsland — photo 5 of 5
5 / 5

Duinweg Midsland 14, Midsland

Midsland · Wadden Islands · Ref BF-4746Source · Makelaardij Terschelling · listed 21 Jun 2026
Asking price
€475,000
Net yield
0.0%
Gross on asking
8.0%
Est. revenue / yr
€37,922
Bedrooms
3
Built area
57 m²
Land
970 m²
Brixfox Score 47 · CGround 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.
0.0%
€-121 net operating income /yr
Gross yield · all-in basis
7.1%
−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 Midsland — 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
€173
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
60%
Full-year estimate, market-calibrated
Projected annual revenue
€37,922
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· 8.6% of price, auto-calculated
€41,000
Overdrachtsbelasting (transfer tax)€38,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€531,000
+11.8% 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
€37,922
Rental management
−€11,377
Booking channel fees
−€1,517
Cleaning & consumables
−€1,896
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€4,931
Property tax (OZB)
−€444
Maintenance reserve
−€3,800
Insurance
−€500
Box 3 wealth tax
−€10,328
Net operating income
€-121/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €121/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Midsland 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Midsland · 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

47C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
60% average occupancy
Nightly RateAverage
€173 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
970 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Generous 970 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 60% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback42.2 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

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.

Annual charges stated in this listing

Ground lease (huurgrond / erfpacht)€4,931/yr

The plot is leased rather than owned, at about €4,931 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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. Huurgrond / erfpacht: the plot is leased, not owned, at about €4,931 per year on top of the purchase — check the term and the indexation clause.

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; the ground rent is the figure this listing states rather than a market assumption. 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: 1969
Energy: a
Situation: Forest edge · Wooded surroundings · Quiet road

Listing text from the makelaar, in Dutch

TE KOOP: Vrijstaande recreatiewoning ‘De Linde’ voor 5 personen, gelegen op een prachtige locatie in Midsland Noord. Midden in de natuur van de Landerummerheide bevindt zich deze sfeervolle vrijstaande recreatiewoning ‘De Linde’. De woning is gelegen op een ruim perceel van maar liefst 970 m² erfpachtgrond en biedt een unieke combinatie van rust, privacy en een centrale ligging. Zowel het gezellige dorp Midsland als het uitgestrekte Noordzeestrand zijn binnen circa vijf minuten fietsen bereikbaar. De recreatiewoning beschikt over een lichte en gezellige woonkamer met grote raampartijen en uitzicht op de groene tuin aan meerdere zijden, wat zorgt voor een aangename sfeer en een ruimtelijk gevoel. De open leefruimte vormt het hart van de woning en staat in directe verbinding met de overige vertrekken. De hal en woonkamer zijn voorzien van vloerverwarming, wat bijdraagt aan extra comfort tijdens ieder seizoen. De woning beschikt over drie slaapkamers, elk voorzien van een eigen wastafel en grote ramen die zorgen voor veel natuurlijke lichtinval. Op de verdieping bevindt zich een ruime zolderverdieping met ramen aan zowel de voor- als achterzijde. Deze ruimte biedt diverse gebruiksmogelijkheden, bijvoorbeeld als logeerruimte, speelzolder of werkplek. Rondom de woning ligt een royale en groene tuin, waar rust en natuur centraal staan. Dankzij de ruime opzet van het perceel geniet u hier van veel privacy en voldoende ruimte om van het buitenleven te genieten. Daarnaast is er parkeergelegenheid aanwezig op eigen terrein. Indeling Via de noordwestzijde betreedt u de hal, waar zich een separate toiletruimte en separate doucheruimte bevinden. Vanuit de hal heeft u toegang tot de woonkamer met open keuken, de eerste slaapkamer en via een vlizotrap tot de slaapzolder. In de woonkamer geeft een deur toegang tot nog twee slaapkamers het terras aan de zuidoostzijde, evenals tot . De berging, met daarin de HR-combiketel en de wasmachineaansluiting, is bereikbaar vanaf het terras. Woonkamer, afmeting ca. 3.65 x 6.25 m (incl. keukenruimte), Slaapkamer (1), afmeting ca. 2.75 x 3.05 m. Slaapkamer (2), afmeting ca. 2.35 x 3.25 m. Slaapkamer (3), afmeting ca. 2.35 x 3.30 m. Hal, afmeting ca. 1.20 x 3.00 m. Douche, afmeting ca. 1.10 x 1.45 m. Aangebouwde berging, afmeting ca. 2.00 x 2.20 m. Eerste verdieping De zolder strekt zich uit over de volledige lengte van de woning en heeft een nokhoogte van circa 1.90 meter. Aan beide zijden van de gevel is een raam geplaatst, wat zorgt voor natuurlijk lichtinval. Zolder, afmeting ca. 9.00 x 2.10 m (gemeten op 1.50 m hoogte) Tuin Rondom de woning bevindt zich een royale, zonnige tuin die volop privacy biedt. Dankzij de gunstige ligging en de volwassen beplanting is het hier heerlijk rustig genieten van het buitenleven, de hele dag door zon of juist schaduw naar wens. Bijzonderheden * Levering in overleg; * Bezichtigingen op afspraak; * Reeds geboekte verhuurde periode 2026 dienen te worden gerespecteerd; * Notariskeuze aan verkoper, te weten Notariskantoor Mr. W.M. cupido-Smit te Terschelling; * Het huidige erfpachtcontract loopt tot en met 31 december 2046. De jaarlijkse canon bedraagt €4930,84 (2026) en wordt jaarlijks geïndexeerd, eerste herzieningsmogelijkheid per 1 januari 2027; * De verkoper behoudt zich het recht van gunning voor; Voor meer informatie over deze woning of het plannen van een bezichtiging, kunt u contact opnemen met Makelaardij Terschelling. Bel 0562 448433 of stuur een e-mail naar Wij staan graag voor u klaar!

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 Terschelling

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.