Park De Horn 109, Dirkshorn

Park De Horn 109, Dirkshorn

Dirkshorn

Rural setting · On a holiday park · Quiet road · Near the beach

€265,000

Asking Price

3

Bedrooms

76 m²

Living Area

Recreatie

Recreatiebestemming

Price
€265,000
Net yield
3.3%
Inquire
3-bedroom holiday home in Dirkshorn — photo 1 of 5
Van 't Riet De-Makelaar
1 / 5
3-bedroom holiday home in Dirkshorn — photo 2 of 5
2 / 5
3-bedroom holiday home in Dirkshorn — photo 3 of 5
3 / 5
3-bedroom holiday home in Dirkshorn — photo 4 of 5
4 / 5
3-bedroom holiday home in Dirkshorn — photo 5 of 5
5 / 5

Park De Horn 109, Dirkshorn

Dirkshorn · Holland Coast · Ref BF-92985Source · Van 't Riet De-Makelaar · listed 23 Sept 2026
Asking price
€265,000
Net yield
3.3%
Gross on asking
13.6%
Est. revenue / yr
€35,979
Bedrooms
3
Built area
76 m²
Land
336 m²
Brixfox Score 75 · 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.
3.3%
€10,067 net operating income /yr
Gross yield · all-in basis
11.8%
−8.5 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 Dirkshorn — 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
€191
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
52%
Full-year estimate, market-calibrated
Projected annual revenue
€35,979
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· 9.1% of price, auto-calculated
€24,200
Overdrachtsbelasting (transfer tax)€21,200
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€304,200
+14.8% 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
€35,979
Rental management
−€10,794
Booking channel fees
−€1,439
Cleaning & consumables
−€1,799
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€248
Maintenance reserve
−€2,120
Insurance
−€500
Box 3 wealth tax
−€5,762
Net operating income
€10,067/yr
Net yield on all-in investment
3.3%

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% · Dirkshorn 5-yr avg — historical, not a forecast8%
Indicative total return
3.3%/yr
3.3% 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

Dirkshorn · Holland Coast

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

75B
Rental YieldAverage
3.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
52% average occupancy
Nightly RateAverage
€191 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
336 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Net yield of 3.3% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 52% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback12.7 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 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.

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: recreatiepark Park

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 1991
Energy: a
Situation: Rural setting · On a holiday park · Quiet road
Beach: Near the beachListing: “- Nabij Schagen, bos, duinen en strand;”

Listing text from the makelaar, in Dutch

Heerlijk recreëren in alle rust, met volop ruimte binnen én buiten! Park De Horn 109 is gelegen op een fraaie locatie in het geliefde recreatiepark Park de Horn in Dirkshorn. Hier geniet je van rust, groen en recreatie, terwijl diverse voorzieningen zich op korte afstand bevinden. Een (buurt)supermarkt ligt op loopafstand en ook voor ontspanning hoef je niet ver van huis. Het dorpszwembad bevindt zich op slechts enkele minuten wandelen en recreatiepark De Holle Bolle Boom met spetterbad en overdekte speeltuin is binnen enkele minuten fietsen bereikbaar. Ook de omgeving heeft veel te bieden. Het gezellige centrum van Schagen met winkels, restaurants en terrassen ligt op minder dan tien minuten rijden. Daarnaast bevindt Van Blanckendaell Park zich eveneens op korte afstand. En natuurlijk zijn ook het strand, de duinen en de kust van Noord-Holland goed bereikbaar. De recreatiewoning is uitgebouwd en heeft een woonoppervlakte van circa 76 m² en beschikt over een royale woonkamer, drie slaapkamers, een dichte keuken en een fijne overkapping van circa 15 m². Dankzij de praktische indeling is dit een heerlijke plek voor eigen gebruik, maar ook interessant voor verhuurdoeleinden. De woonkamer vormt het hart van de woning en biedt volop ruimte voor een gezellige zit- en eethoek. De grote raampartijen zorgen voor een prettige lichtinval en vanuit de woonkamer is er direct contact met de overdekte buitenruimte. Hierdoor lopen binnen en buiten op mooie dagen prettig in elkaar over. INDELING: Begane grond: Entree, hal met toegang tot de badkamer voorzien van douche en wastafel en een separate toiletruimte. Vanuit de hal zijn de woonkamer en de verschillende vertrekken bereikbaar. De royale woonkamer is centraal in de woning gelegen en beschikt over grote raampartijen en openslaande deuren richting de overkapping. De dichte keuken is praktisch ingericht en voorzien van diverse keukenapparatuur. De woning beschikt over drie slaapkamers, waardoor er voldoende ruimte is voor een gezin, familie of gasten. Daarnaast is er nog een praktische kast/bergruimte aanwezig. De indeling met drie slaapkamers, woonkamer, keuken, badkamer en separate toiletruimte is ook duidelijk terug te zien op de plattegrond van het meetrapport. Buitenruimte: Aan de woning bevindt zich een ruime overkapping van circa 14,7 m², waardoor je ook bij minder goed weer heerlijk buiten kunt zitten. De tuin biedt volop mogelijkheden om meerdere zitplekken te creëren en optimaal van het buitenleven te genieten. BIJZONDERHEDEN: - eigen parkeerplaats; - Ruime recreatiewoning; - Circa 76,3 m² gebruiksoppervlakte wonen; - 365 dagen per jaar recreëren; - Interessante verhuurmogelijkheden; - Nabij Schagen, bos, duinen en strand; - Oplevering in overleg. Een heerlijke recreatiewoning op een fijne plek waar rust, ruimte en recreatie samenkomen. Een uitstekende kans voor eigen gebruik én verhuur! Zorgeloos een recreatiewoning aankopen? Een NVM-aankoopmakelaar komt op voor jouw belang en bespaart je tijd, geld en zorgen!

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 · Van 't Riet De-Makelaar

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.