Burgerweg 13-H6, Burgerbrug

Burgerweg 13-H6, Burgerbrug

Burgerbrug

On a holiday park

€174,500

Asking Price

2

Bedrooms

56 m²

Living Area

Recreatie

Recreatiebestemming

Price
€174,500
Net yield
5.0%
Inquire
2-bedroom holiday home in Burgerbrug — photo 1 of 5
Callinghe Recreatiemakelaars
1 / 5
2-bedroom holiday home in Burgerbrug — photo 2 of 5
2 / 5
2-bedroom holiday home in Burgerbrug — photo 3 of 5
3 / 5
2-bedroom holiday home in Burgerbrug — photo 4 of 5
4 / 5
2-bedroom holiday home in Burgerbrug — photo 5 of 5
5 / 5

Burgerweg 13-H6, Burgerbrug

Burgerbrug · Holland Coast · Ref BF-4818Source · Callinghe Recreatiemakelaars · listed 21 Jun 2026
Asking price
€174,500
Net yield
5.0%
Gross on asking
18.3%
Est. revenue / yr
€31,880
Bedrooms
2
Built area
56 m²
Land
400 m²
Brixfox Score 80 · 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.
5.0%
€10,344 net operating income /yr
Gross yield · all-in basis
15.4%
−10.4 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 Burgerbrug — 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
€171
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
51%
Full-year estimate, market-calibrated
Projected annual revenue
€31,880
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· 9.7% of price, auto-calculated
€16,960
Overdrachtsbelasting (transfer tax)€13,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€206,460
+18.3% 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
€31,880
Rental management
−€9,564
Booking channel fees
−€1,275
Cleaning & consumables
−€1,594
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€163
Maintenance reserve
−€1,396
Insurance
−€500
Box 3 wealth tax
−€3,794
Net operating income
€10,344/yr
Net yield on all-in investment
5.0%

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.

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% · Burgerbrug 5-yr avg — historical, not a forecast8%
Indicative total return
5.0%/yr
5.0% 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

Burgerbrug · Holland Coast

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

80B
Rental YieldGood
5.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
51% average occupancy
Nightly RateAverage
€171 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
400 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 51% — factor in seasonal gaps
ADR of €171 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
Payback8.8 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.

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: 1993
Energy: a
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Charmant vakantiehuis op een erfpachtgrondstuk, op slechts 10 minuten fietsen van het prachtige strand van Petten. In Burgerbrug, in het prachtige park Zijpersluis, ideaal gelegen tussen Alkmaar, Schagen en Den Helder, vindt u deze gezellige vakantiebungalow met 2 slaapkamers aan de rand van het park, waar u rust en ruimte zult vinden. De bungalows staan op ruime percelen, omgeven door veel groen. In Petten, Schagen, Callantsoog, Warmenhuizen en andere plaatsen vindt u gezellige restaurants en cafés. Daar zijn ook veel winkelmogelijkheden. Indeling: De bungalow is gezellig en volledig ingericht en biedt alles wat u nodig heeft voor een ontspannen verblijf. Er zijn twee slaapkamers, één met een tweepersoonsbed en één met twee eenpersoonsbedden. De badkamer met douche, toilet en wastafel is in 2023 volledig vernieuwd. De keuken is eveneens in 2023 grotendeels vernieuwd en beschikt over een vrijstaande koel-vriescombinatie, een 4-pits gasfornuis en een grote elektrische oven. Er is ook een vaatwasser aanwezig. De lichte woonkamer van ca. 30 m² is voorzien van airconditioning en heeft openslaande deuren naar het terras met windscherm. Hier kunt u de hele dag van de zon genieten. De ruime tuin beschikt over een tuinhuisje met een grote houtskoolbarbecue. Verder is er een berging waarin de cv-ketel en de wasmachine zijn ondergebracht. Voor de kleintjes is er een speeltuin in het park en er zijn uitstekende verhuurmogelijkheden. Deze bungalow wordt verkocht inclusief de volledige inboedel. Als u geïnteresseerd bent, laat het ons dan weten! Bijzonderheden: - 400 m² erfpachtgrond tot 2091 - Verkoop inclusief inventaris - Goede verhuurmogelijkheden - Nieuw dak 2021 - Airconditioning 2020 - Nieuwe badkamer 2023 - Gedeeltelijk vernieuwde keuken 2023 - Afwatering 2024 complete rechterzijde ---------------------------------------------------------------------------------------------------------------------------------------- Charmantes Ferienhaus auf einem Erbpachtgrundstück, nur 10 Minuten mit dem Fahrrad vom wunderschönen Strand von Petten entfernt. In Burgerbrug, im schönen Park Zijpersluis, ideal gelegen zwischen Alkmaar, Schagen und Den Helder, finden Sie diesen gemütlichen 2-Schlafzimmer-Ferienbungalow in Randlage, wo Sie Ruhe und Platz finden werden. Die Bungalows befinden sich auf geräumigen Grundstücken, umgeben von viel Grün. In Petten, Schagen, Callantsoog, Warmenhuizen u.a. finden Sie gemütliche Restaurants und Cafés. Dort finden sich auch viele Einkaufsmöglichkeiten. Einrichtung: Der Bungalow ist gemütlich und komplett eingerichtet und bietet alles, was Sie für einen erholsamen Aufenthalt benötigen. Es gibt zwei Schlafzimmer, eins mit einem Doppelbett und eines mit zwei Einzelbetten. Das Badezimmer mit Dusche, Toilette und Waschbecken wurde 2023 komplett erneuert. Die Küche wurde ebenfalls in 2023 in großen Teilen erneuert und verfügt über eine freistehende Kühl/Gefrierkombination , einen 4-Flammen-Gasherd und einen grossen elektrischen Backofen. Eine Spülmaschine ist ebenfalls vorhanden. Das helle ca. 30 qm große Wohnzimmer ist mit einer Klimaanlage ausgestattet und hat Flügeltüren zur Terrasse mit Windschutz. Hier können Sie den ganzen Tag die Sonne genießen. Der geräumige Garten bietet ein Gartenhaus mit großem Holzkohlegrill. Des Weiteren gibt es einen Abstellraum, in dem der Heizkessel und die Waschmaschine untergebracht sind. Für die Kleinen gibt es einen Spielplatz im Park, und es gibt ausgezeichnete Vermietmöglichkeiten. Dieser Bungalow wird inklusive kompletten Inventar verkauft. Wenn Sie interessiert sind, lassen Sie es uns wissen! Besonderheiten: - 400 m2 Erbpachtgrundstück bis 2091 - Verkauf inklusive Inventar - Gute Vermietungsmöglichkeiten - Neues Dach 2021- Klimaanlage 2020 - Neues Badezimmer 2023 - Teilerneuerte Küche 2023 - Drainage 2024 komplette rechte Seite

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 · Callinghe Recreatiemakelaars

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.