Slufterweg 56, De Cocksdorp

Slufterweg 56, De Cocksdorp

De Cocksdorp

€429,500

Asking Price

3

Bedrooms

58 m²

Living Area

Recreatie

Recreatiebestemming

Price
€429,500
Net yield
4.2%
Inquire
3-bedroom holiday home in De Cocksdorp — photo 1 of 5
De Texelse Makelaars
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

Slufterweg 56, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-4889Source · De Texelse Makelaars · listed 21 Jun 2026
Asking price
€429,500
Net yield
4.2%
Gross on asking
14.1%
Est. revenue / yr
€60,759
Bedrooms
3
Built area
58 m²
Land
435 m²
Brixfox Score 85 · AKoop (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%
€20,136 net operating income /yr
Gross yield · all-in basis
12.6%
−8.4 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 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
€285
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
59%
Full-year estimate, market-calibrated
Projected annual revenue
€60,759
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· 8.7% of price, auto-calculated
€37,360
Overdrachtsbelasting (transfer tax)€34,360
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€481,860
+12.2% 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
€60,759
Rental management
−€18,228
Booking channel fees
−€2,430
Cleaning & consumables
−€3,038
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€402
Maintenance reserve
−€3,436
Insurance
−€500
Box 3 wealth tax
−€9,339
Net operating income
€20,136/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

85A
Rental YieldGood
4.2% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
59% average occupancy
Nightly RateGood
€285 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceGood
435 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 59% — factor in seasonal gaps
Visual appeal is below average — photos may not compete well on Airbnb listings

Strong candidate at this price.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback11.2 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 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: bungalowpark Slufterhoek

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: 1971
Energy: a
Condition: good
View: garden

Listing text from the makelaar, in Dutch

Nabij natuurgebieden De Slufter en De Nederlanden op bungalowpark Slufterhoek treft u deze vrijstaande 6-persoons vakantiewoning aan, op een perceel eigen grond van 435 m2. Wilt u een eigen plek op Texel? Of zoekt u een belegging? Of heeft u liever een combinatie van beide? Het is hier allemaal mogelijk. Park Slufterhoek kent geen verhuurverplichting. U bent dus volledig vrij in uw (recreatieve) gebruik. Kijkt u voor een compleet beeld van de indeling op de plattegrond welke in de verkoopbrochure is opgenomen. De entree is aan de zijkant in de hal. Vanuit de hal is er toegang tot de keurige douche en het separate toilet(wandcloset). Ook is de woonkamer met de open keuken via de hal te bereiken. De woonkamer is mooi licht en gesitueerd op het zuiden. Er is een schuifpui naar het beschutte terras (eveneens op het zuiden) met windscherm. De open keuken is netjes en beschikt over diverse apparatuur. In de woonkamer is een houtkachel aanwezig. De drie slaapkamers (allen met eigen wastafel) zijn vanuit de woonkamer te bereiken. Vanuit de hal is er middels een luik nog toegang tot de bergzolder. De aangebouwde stenen berging is buitenom bereikbaar. Hier bevindt zich onder andere de Cv-ketel. De bungalow is mooi omsloten door groensingels. Hierdoor ervaart u veel privacy. Verder is er een gazon en u kunt op eigen terrein parkeren (twee auto's). De in de bungalow aanwezige gebruikersinventaris zal bij verkoop in z'n geheel achterblijven. Op dit moment wordt de vakantiewoning ter beschikking gesteld voor de recreatieve verhuur door tussenkomst van De Muy Bungalowverhuur. Een overzicht van de opbrengsten en de kosten kunt u opvragen via ons kantoor. De bungalow wordt dan ook aangeboden onder de lusten en de lasten van de reeds geboekte periodes. Nadat u eigenaar bent geworden mag u zelf beslissen of wilt dat de verhuurder doorgaat met verhuren of dat u wilt stoppen. Wilt u liever zelf de verhuur ter hand nemen? Ook dat behoort tot de mogelijkheden. "Het landschap op Texel is rijk en divers. Texel heeft behalve polders, brede zandstranden, duinen en graslanden ook heide, bos en kwelders. Een bijzonder fenomeen is De Slufter, een gebied binnen de brede duinketen aan de noordwestkant van het eiland, vol kreken en geulen, dat in open verbinding staat met de Noordzee. Het is ontstaan na de aanleg van de 'Zanddijk' tussen het Oude Texel en Eyerland in 1629 en verschillende mislukte pogingen westelijk hiervan de duinenrij te sluiten. Bij vloed loopt een deel van De Slufter onder water en bij eb loopt het water door de geulen weer terug naar zee. Daardoor is slibvorming en verzilting ontstaan en moest de vegetatie zich aanpassen. Oostelijk van De Slufter ligt de Eijerlandse polder. Ertussen ligt de Zanddijk." (bron: wikipedia) Overweegt u de aankoop van een vakantiewoning? Laat u dan voor de fiscale aspecten adviseren door een fiscalist. De oplevering geschiedt in overleg in is geheel vrij van BTW.

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 · De Texelse Makelaars

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.