Duinweg Midsland 16, Midsland
What it earns, what it costs to own, and the net yield
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.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.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.Where it sits, and who confirms it
Location
Approximate areaMidsland · Wadden Islands
Loading Map...
Score, and what could go wrong
Brixfox Score
Consider carefully.
Risk & what-if
The park, the zoning and the tax the numbers rest on
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)€4,500/yr
The plot is leased rather than owned, at about €4,500 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 €4,500 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
Listing text from the makelaar, in Dutch
TE KOOP! Vrijstaande recreatiewoning, genaamd "Olm" gelegen op 865 m² erfpachtgrond. Eigenaar van de grond is Staatsbosbeheer. Deze recreatiewoning is gelegen op de Landerummerheide (Midsland Noord), op loopafstand van het bos, duin en strand! Op steenworp afstand ligt het dorpje Midsland, waar zich een supermarkt, een gezellig winkelgebied en diverse horecagelegenheden bevinden. Vanuit de woonkamer is er toegang tot het terras en tuin, prachtig gelegen op het Zuiden. Er zijn 3 slaapkamers aanwezig op de begane grond, allen voorzien van wastafels en vaste kasten. De zolder is bereikbaar middels vlizotrap en biedt vele mogelijkheden. Indeling Entree aan de Noordzijde van de woning, centrale hal, welke toegang geeft tot een doucheruimte, separaat toilet, slaapkamer en woonkamer. Daarnaast is er via een vlizotrap ook toegang tot de zolder (nokhoogte ca. 1.90 m.). De woonkamer is voorzien van een openkeuken en geeft toegang tot 2 slaapkamers. De woonkamer, toilet en doucheruimte zijn voorzien van vloerverwarming. Het terras, gelegen op het Zuiden, is vanuit de woonkamer te bereiken via een tuindeur. Aan de achterzijde van de woning is een inpandige berging, waar de Cv-installatie en de aansluitingen voor de wasmachine zich bevinden. Deze berging is via een eigen entree buitenom te bereiken. Hal, afmeting ca. 1.20 x 2.90 m. Douche, afmeting ca. 1.07 x 1.40 m. Slaapkamer (1), afmeting ca. 2.75 x 3.08 m. Woonkamer met openkeuken, afmeting ca. 3.68 x 6.25m. Slaapkamer (2), afmeting ca. 2.35 x 3.08 m. Slaapkamer (3) afmeting ca. 2.35 x 3.03 m. Berging, afmeting ca. 2.00 x 2.20 m. Eerste verdieping Zolder, te bereiken middels vlizotrap. Nokhoogte ca. 1.92m. en ramen aan zowel de oost- als westzijde. Tuin Zeer royale tuin aanwezig, terras gunstig gelegen op het zuiden! Bijzonderheden Eigenaar van de grond is Staatsbosbeheer. Huidige erfpachtcontract loopt tot 31 december 2046 en de jaarlijkse canon bedraagt ca. € 4.500,- (jaarlijkse indexering). Eerste herziening mogelijk per 1 januari 2027. Aanvaarding per direct behoort tot de mogelijkheden, inclusief inventaris en respecteren van reeds gemaakte recreatieve verhuurafspraken in 2026. Meer informatie te verkrijgen via verkopend makelaar. Bezichtigingen op afspraak. Biedingen dienen te worden uitgebracht via het biedingsformulier van Eerlijk Bieden. De link naar het inschrijfformulier is te verkrijgen via de verkopend makelaar. Verkoper behoudt zich het recht van gunning voor. Notariskeuze aan verkoper, te weten Notariskantoor Mr. W.M. cupido-Smit te Terschelling.
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.
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.
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.