Blauwpolderkade 32, Hoogmade

Blauwpolderkade 32, Hoogmade

Hoogmade

On navigable water

€180,000

Asking Price

2

Bedrooms

71 m²

Living Area

Recreatie

Recreatiebestemming

Price
€180,000
Net yield
11.6%
Inquire
2-bedroom holiday home in Hoogmade — photo 1 of 5
De Wekker Makelaardij
1 / 5
2-bedroom holiday home in Hoogmade — photo 2 of 5
2 / 5
2-bedroom holiday home in Hoogmade — photo 3 of 5
3 / 5
2-bedroom holiday home in Hoogmade — photo 4 of 5
4 / 5
2-bedroom holiday home in Hoogmade — photo 5 of 5
5 / 5

Blauwpolderkade 32, Hoogmade

Hoogmade · Ref BF-795Source · De Wekker Makelaardij · listed 21 Jun 2026
Asking price
€180,000
Net yield
11.6%
Gross on asking
31.0%
Est. revenue / yr
€55,725
Bedrooms
2
Built area
71 m²
Land
336 m²
Brixfox Score 81 · B+Koop (eigen grond)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.
11.6%
€24,720 net operating income /yr
Gross yield · all-in basis
26.2%
−14.6 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 Hoogmade — 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
€221
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
69%
Full-year estimate, market-calibrated
Projected annual revenue
€55,725
ADR × occupancy × 365
Rate basis: lower quartile of comparable Airbnbs near this home (-12% vs their typical rate) — at this asking price the area's typical rate implied a return above the model's 12% plausibility limit, so the low end of the local rate card is used and the figure is marked low confidence.
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
€17,400
Overdrachtsbelasting (transfer tax)€14,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€212,400
+18.0% 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
€55,725
Rental management
−€16,718
Booking channel fees
−€2,229
Cleaning & consumables
−€2,786
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€168
Maintenance reserve
−€1,440
Insurance
−€500
Box 3 wealth tax
−€3,914
Net operating income
€24,720/yr
Net yield on all-in investment
11.6%

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% · Hoogmade 5-yr avg — historical, not a forecast8%
Indicative total return
11.6%/yr
11.6% 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

Hoogmade

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 YieldStrong
11.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
69% average occupancy
Nightly RateGood
€221 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
336 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 11.6% (fully managed, on all-in cost) — outperforms most villas in this market
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

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback4.3 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

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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: 1970
Energy: d
Situation: On navigable water

Listing text from the makelaar, in Dutch

Uniek recreëren op een eiland – rust, ruimte en water in het hart van de Randstad Bent u op zoek naar een bijzondere plek om volledig tot rust te komen? Deze vrijstaande recreatiebungalow in Hoogmade biedt privacy, natuur en directe ligging aan vaarwater. Let op: de woning is gelegen op een eiland en uitsluitend bereikbaar per boot (ca. 3 minuten varen vanaf de dijk). Juist dat maakt deze plek zo uniek. Gelegen op een ruim perceel van ca. 340 m² met vrij uitzicht over de uitgestrekte weilanden aan de achterzijde, geniet u hier in alle rust van het buitenleven. Een goed glas wijn op uw eigen terras, zomerse diners met familie en vrienden - dit is recreëren op zijn best. Indeling Via uw eigen aanlegsteiger bereikt u de bungalow. Entree De ruime woonkamer kenmerkt zich door een prettige lichtinval dankzij de grote raampartijen. Hier is volop ruimte voor een comfortabele zithoek en een gezellige eethoek. Via de schuifpui bereikt u de achtertuin, waar u in alle privacy geniet van het vrije uitzicht over de weilanden. Aan de voorzijde bevindt zich de keuken in L-opstelling, uitgevoerd met witte kastfronten en een houtkleurig werkblad. De keuken is voorzien van diverse inbouwapparatuur, waaronder een kookplaat, afzuigkap, koelkast en combi-oven. De woning beschikt over twee goed bemeten slaapkamers aan de voorzijde, waarvan één met uitzicht op de tuin. De badkamer is praktisch ingericht met een douche, toilet en wastafel en afsluitbaar middels een schuifdeur. De cv-ketel is netjes weggewerkt. De bungalow is aangesloten op elektra, water en aardgas. Het afvalwater wordt via een rioolpomp afgevoerd naar de gemeentelijke riolering. Verwarming geschiedt middels centrale verwarming met combiketel. Tuin De ruim 25 meter diepe tuin biedt volop mogelijkheden voor meerdere zitjes, zodat u op elk moment van de dag kunt genieten van zon, schaduw en het buitenleven. Een heerlijke plek voor tuinliefhebbers en rustzoekers. Het is zelfs mogelijk om een schuur van 4,5x4 m te bouwen in de tuin. De vergunning hiervoor is reeds verleend! Ligging en bereikbaarheid De woning ligt in de gemeente Kaag en Braassem, een waterrijk gebied nabij onder andere de Kagerplassen, het Braassemermeer en de Westeinderplassen. Een paradijs voor watersporters, fietsers en wandelaars. Met uw boot vaart u direct naar de Wijde Aa en verder richting Leiden en de Braassem. De recreatiewoning is zeer centraal gelegen in de Randstad, met uitstekende verbindingen naar de rijkswegen A4 en A44. • Leiden: ca. 10 minuten • Luchthaven Amsterdam Airport Schiphol: ca. 15 minuten • Amsterdam en Den Haag: ca. 30 minuten Ondanks de rustige en landelijke ligging zijn stedelijke voorzieningen dus snel bereikbaar. Bestemming Het perceel heeft de bestemming ‘Recreatie – Verblijfsrecreatie’. • U mag 365 dagen per jaar gebruikmaken van de woning. • Permanente bewoning en inschrijving op dit adres is niet toegestaan. • De woning valt onder categorie 4 van het geldende bestemmingsplan: het verblijfsrecreatieve hoofdgebouw inclusief bijgebouwen mag maximaal 90 m² bedragen. Het betreft geen recreatiepark. Bijzonderheden • Bouwjaar: ca. 1970 • Perceeloppervlakte: ca. 430 m² eigen grond • Vrijstaande recreatiewoning op eiland • Twee slaapkamers • Badkamer met douche, toilet en wastafel • Open keuken met inbouwapparatuur • Eigen aanlegsteiger • Kunststof gevelbekleding • Kunststof kozijnen met dubbele beglazing • Aangesloten op riolering en elektra • Gas en water via stichting (jaarlijkse afrekening) • Jaarlijkse heffingen ca. € 1.000,- • Bijdrage stichting ca. € 125,- per jaar (reservering onderhoud en administratie, excl. verbruik) • Elektra via eigen energieleverancier • Oplevering in overleg

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 Wekker Makelaardij

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.