Bijenkorfweg 23, Oosterend (NH)

Bijenkorfweg 23, Oosterend (NH)

Oosterend (NH)

Sheltered position

€375,000

Asking Price

2

Bedrooms

53 m²

Living Area

Recreatie

Recreatiebestemming

Price
€375,000
Net yield
3.8%
Inquire
2-bedroom holiday home in Oosterend (NH) — photo 1 of 5
De Texelse Makelaars
1 / 5
2-bedroom holiday home in Oosterend (NH) — photo 2 of 5
2 / 5
2-bedroom holiday home in Oosterend (NH) — photo 3 of 5
3 / 5
2-bedroom holiday home in Oosterend (NH) — photo 4 of 5
4 / 5
2-bedroom holiday home in Oosterend (NH) — photo 5 of 5
5 / 5

Bijenkorfweg 23, Oosterend (NH)

Oosterend (NH) · Wadden Islands · Ref BF-5444Source · De Texelse Makelaars · listed 21 Jun 2026
Asking price
€375,000
Net yield
3.8%
Gross on asking
12.9%
Est. revenue / yr
€48,416
Bedrooms
2
Built area
53 m²
Land
596 m²
Brixfox Score 81 · B+Koop (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.
3.8%
€16,028 net operating income /yr
Gross yield · all-in basis
11.4%
−7.6 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 Oosterend (NH) — 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
€190
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
70%
Full-year estimate, market-calibrated
Projected annual revenue
€48,416
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
€33,000
Overdrachtsbelasting (transfer tax)€30,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€423,000
+12.8% 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
€48,416
Rental management
−€14,525
Booking channel fees
−€1,937
Cleaning & consumables
−€2,421
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€351
Maintenance reserve
−€3,000
Insurance
−€500
Box 3 wealth tax
−€8,154
Net operating income
€16,028/yr
Net yield on all-in investment
3.8%

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% · Oosterend (NH) 5-yr avg — historical, not a forecast8%
Indicative total return
3.8%/yr
3.8% 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

Oosterend (NH) · 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

81B
Rental YieldGood
3.8% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
70% average occupancy
Nightly RateAverage
€190 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
596 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
Generous 596 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
ADR of €190 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback12.3 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.

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; the park charge 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

Energy: a
Situation: Sheltered position

Listing text from the makelaar, in Dutch

Vrijstaande, uitgebouwde 4-persoons vakantiewoning op 596 m² eigen grond nabij Oosterend op Texel. Het geheel is erg rustig gelegen, niet op een park. Deze charmante recreatiebungalow biedt alles voor wie rust, ruimte en privacy zoekt. Gelegen op een mooi perceel eigen grond en omringd door groen, vormt dit een heerlijke plek om te ontspannen. Weg van de drukte. Indeling: Entree in de hal met doorloop naar de knusse woonkamer met zicht op de tuin. Verder een halfopen keuken (voorzien van koelkast, afzuigkap, magnetron en 4-pits gaskookplaat). Vanuit de woonkamer stap je via de loopdeur zo het terras op en de tuin in. Naast de keuken bevindt zich een portaal waaraan een separaat toilet en de badkamer met douche en wastafel. Vanuit de hal zijn de twee slaapkamers bereikbaar, waarvan één ruimer dankzij de uitbouw. Buitenom bevindt zich een praktische aangebouwde houten berging met elektravoorziening. Kijkt u voor een goed beeld van de indeling ook op de bijbehorende plattegronden. De bungalow wordt omringd door een ruime, groene tuin met volop privacy. Er is een fijn terras om van de zon te genieten en een parkeerplaats op eigen terrein maakt het geheel compleet. Al met al een heerlijke en vrij gelegen plek. Bijzonderheden: - De bungalow is uitgebouwd en opnieuw ingedeeld. Dit heeft geleid tot een praktische indeling. - Recent voorzien van een vernieuwd dak. Dit zorgt voor extra comfort en duurzaamheid. - De vakantiewoning wordt aangeboden inclusief gebruiksinventaris. - Een eigenaar van deze bungalow heeft geen verhuurverplichting en geen parkkosten. Ook is hier geen Vereniging van Eigenaren. Het is hier een rustig gelegen omgeving met een klein aantal vakantiewoningen bij elkaar. De meeste eigenaren gebruiken de bungalow uitsluitend privé. Kijkt u voor een overzicht van de exploitatiekosten in de verkoopbrochure. Wilt u wel gaan verhuren? Dat kan. U bent hier vrij in het kiezen van een verhuurbureau. Zelf de verhuur ter hand nemen behoort ook tot de mogelijkheden. De bungalow ligt op loopafstand van het charmante en historische dorp Oosterend. Hier vindt u een gezellige dorpswinkel, knusse horecagelegenheden en prachtige wandel- en fietsroutes die je langs het uitgestrekte Texelse landschap voeren. Het dorp is geliefd bij zowel bewoners als bezoekers door zijn unieke mix van rust, natuur en gastvrijheid. Overweegt u de aanschaf van een vakantiewoning? Het is verstandig om uw fiscalist te raadplegen voor advies over de fiscale gevolgen en mogelijkheden. Zowel op de bungalow als op de inventaris is thans geen btw van toepassing. De oplevering geschiedt in overleg vrij van recreatieve verhuur. Geïnteresseerd geworden? Neem gerust contact met ons op.

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.