Zanddijk 262, De Cocksdorp

Zanddijk 262, De Cocksdorp

De Cocksdorp

Sheltered position · On a holiday park

€419,500

Asking Price

3

Bedrooms

58 m²

Living Area

Recreatie

Recreatiebestemming

Price
€419,500
Net yield
4.9%
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

Zanddijk 262, De Cocksdorp

De Cocksdorp · Wadden Islands · Ref BF-5445Source · De Texelse Makelaars · listed 21 Jun 2026
Asking price
€419,500
Net yield
4.9%
Gross on asking
15.5%
Est. revenue / yr
€65,082
Bedrooms
3
Built area
58 m²
Land
732 m²
Brixfox Score 87 · 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.
4.9%
€23,080 net operating income /yr
Gross yield · all-in basis
13.8%
−8.9 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
€305
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
59%
Full-year estimate, market-calibrated
Projected annual revenue
€65,082
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
€36,560
Overdrachtsbelasting (transfer tax)€33,560
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€471,060
+12.3% 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
€65,082
Rental management
−€19,525
Booking channel fees
−€2,603
Cleaning & consumables
−€3,254
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€392
Maintenance reserve
−€3,356
Insurance
−€500
Box 3 wealth tax
−€9,122
Net operating income
€23,080/yr
Net yield on all-in investment
4.9%

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
4.9%/yr
4.9% 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

87A
Rental YieldGood
4.9% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
59% average occupancy
Nightly RateStrong
€305 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceStrong
732 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
Premium nightly rate of €305 — positioned in the top tier
Generous 732 m² land — room for expansion or amenities
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
Payback9.8 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 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 Slufteroord

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

Energy: a
Condition: good
View: polder
Situation: Sheltered position · On a holiday park

Listing text from the makelaar, in Dutch

Bijna achter aan op het geliefde bungalowpark Slufteroord, vlakbij de uitgestrekte natuurgebieden De Slufter en De Nederlanden, treft u deze vrijstaande 6-persoons vakantiewoning aan. Gelegen op een ruim perceel eigen grond (732 m2). Het park kent geen verhuurverplichting, waardoor u volledige vrijheid heeft in het recreatieve gebruik van de woning. Deze vakantiewoning is voorzien van een aanbouw waardoor het geheel behoorlijk is vergroot. Voor een compleet beeld van de indeling verwijzen wij u graag naar de plattegrond in de verkoopbrochure. De indeling is als volgt. De entree bevindt zich aan de voorzijde van de woning. Vanuit de hal heeft u toegang tot de lichte woonkamer met vernieuwde open keuken welke van veel gemakken is voorzien. De woonkamer is op het zuiden gericht en beschikt over een loopdeur naar de overwegend groene tuin voorzien van een beschut terras, (eveneens op het zuid/westen gelegen) en voorzien van een windscherm. Verder is vanuit de hal bereikbaar; het toilet met wastafel en voormalige doucheruimte. Ook is er toegang tot drie slaapkamers, variërend in grootte. Vanuit één slaapkamer heeft u toegang tot een fraaie badkamer voorzien van een douche en een prachtig wastafelmeubel. De aangebouwde ruime bijkeuken/berging is zeer praktisch en voorzien van een wasmachine en droger, een HR-CV ketel (2010) en voldoende ruimte voor tuinmeubelen en fietsen. De woning ligt op een groot perceel en wordt omringt door bomen en struiken, waardoor u veel privacy ervaart. Verder is er een fraai gazon en een tuinschuurtje aanwezig. Ook kunt u op eigen terrein parkeren (twee auto's). Op het platte dak van de woning liggen 8 zonnepanelen. De aanwezige gebruikersinventaris zal bij verkoop grotendeels achterblijven. Hierop is geen BTW van toepassing. Op dit moment wordt de vakantiewoning alleen privé gebruikt door de eigenaar zelf. Een overzicht van de kosten vindt u in de verkoopbrochure. Btw/fiscaliteiten: Overweegt u de aanschaf van deze vakantiewoning? Het is verstandig om uw fiscalist te raadplegen voor advies over de fiscale gevolgen en mogelijkheden. Oplevering van deze goed onderhouden recreatiewoning geschiedt in overleg. Over de omgeving: Texel verrast met een landschap dat bijna voelt als een mini-Nederland in één eiland. Je vindt er uitgestrekte polders, brede zandstranden, golvende duinen en open graslanden. Maar ook heidevelden, stille bossen en ruige kwelders. Een van de meest bijzondere plekken is De Slufter: een uniek natuurgebied waar kreken en geulen vrij in verbinding staan met de Noordzee. Bij hoog water stroomt het zeewater het gebied binnen, waardoor het landschap telkens verandert. En korte fietsafstand liggen de levendige dorpen De Cocksdorp en De Koog, met gezellige terrassen, winkels en allerlei voorzieningen. En voor wie graag een balletje slaat: de prachtige 18-holes golfbaan van Texel ligt op een steenworp afstand en biedt uitzicht dat bijna afleidt van het spel.

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.