Molengroet 1-717, Noord-Scharwoude

Molengroet 1-717, Noord-Scharwoude

Noord-Scharwoude

Sheltered position · Next to a park · On a holiday park · Quiet road · Near the beach

€139,500

Asking Price

2

Bedrooms

52 m²

Living Area

Recreatie

Recreatiebestemming

Price
€139,500
Net yield
4.3%
ReportInquire
2-bedroom holiday home in Noord-Scharwoude — photo 1 of 5
Bakker Schoon Makelaardij B.V.
1 / 5
2-bedroom holiday home in Noord-Scharwoude — photo 2 of 5
2 / 5
2-bedroom holiday home in Noord-Scharwoude — photo 3 of 5
3 / 5
2-bedroom holiday home in Noord-Scharwoude — photo 4 of 5
4 / 5
2-bedroom holiday home in Noord-Scharwoude — photo 5 of 5
5 / 5

Molengroet 1-717, Noord-Scharwoude

Noord-Scharwoude · Holland Coast · Ref BF-105191Source · Bakker Schoon Makelaardij B.V. · listed 14 Oct 2026
Asking price
€139,500
Listed 16 days ago
Net yield
4.3%
Gross on asking
19.6%
Est. revenue / yr
€27,343
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
2
Built area
52 m²
Land
300 m²
Brixfox Score 77 · B+Ground lease (erfpacht)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.
4.3%
€7,210 net operating income /yr
Gross yield · all-in basis
16.2%
−11.9 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 Noord-Scharwoude — 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
€153
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€27,343
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· 10.2% of price, auto-calculated
€14,160
Overdrachtsbelasting (transfer tax)€11,160
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€168,660
+20.9% 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
€27,343
Rental management
−€8,203
Booking channel fees
−€1,094
Cleaning & consumables
−€1,367
Park charge (parkbijdrage)
€/yr−€3,190
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€130
Maintenance reserve
−€1,116
Insurance
−€500
Box 3 wealth tax
−€3,033
Net operating income
€7,210/yr
Net yield on all-in investment
4.3%

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.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Noord-Scharwoude 5-yr avg — historical, not a forecast8%
Yield + value growth
4.3%/yr
4.3% net yield + 0% value growth
Value growth figures 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.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Noord-Scharwoude · 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

77B
Rental YieldGood
4.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
49% average occupancy
Nightly RateAverage
€153 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
300 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease, canon prepaid
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Occupancy at 49% — factor in seasonal gaps
ADR of €153 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)the home is owned, the plot is leased with the canon settled for the current term; check when the term ends and what the next canon will be
Payback9.1 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€3,190/yr

The listing states about €3,190 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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: vakantiepark Molengroet

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; 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

Year built: 2010
Energy: a
Condition: good
View: garden
Situation: Sheltered position · Next to a park · On a holiday park · Quiet road
Beach: Near the beachListing: “Prachtige ligging nabij recreatiegebied Geestmerambacht, met Alkmaar, Schagen, Hoorn en de Noord-Hollandse kust binnen handbereik.”

Listing text from the makelaar, in Dutch

Uw eigen vakantieplek, volop privacy en het Geestmerambacht om de hoek! Op vakantiepark Molengroet staat dit heerlijke chalet met twee slaapkamers, een sfeervolle woonkamer met gashaard en airconditioning én een fijne tuin waar u dankzij de gunstige ligging heerlijk beschut zit. Ook aan comfort is gedacht, met openslaande deuren naar de tuin en een praktische badkamer met wasmachine. En wilt u eropuit? Het Geestmerambacht ligt vlakbij en op het park zelf vindt u onder andere een zwembad, restaurant en speeltuin. Een heerlijke plek waar het vakantiegevoel meteen begint! Ziet u zichzelf hier al ontspannen? Kom chalet 717 vooral zelf ervaren! Indeling: Via de entree komt u binnen in de hal met toegang tot het separate toilet, een slaapkamer en de woonkamer. En die woonkamer is een heerlijke plek om vakantie te vieren! Een fijne, lichte leefruimte met voldoende plek voor een comfortabele zithoek en gezellige eettafel. De gashaard zorgt voor extra sfeer op koelere dagen en dankzij de airconditioning blijft het ook tijdens warme zomerdagen aangenaam binnen. Via de openslaande deuren loopt u zo de tuin in. De open keuken, met gaskookplaat, afzuigkap, vaatwasser en koel-vriescombinatie, sluit direct aan op de woonkamer, zodat koken en gezelligheid hier mooi samengaan. Het chalet beschikt over twee slaapkamers, waarvan één bereikbaar is vanuit de hal en de andere aan de zijde van de keuken ligt. De badkamer is praktisch ingericht met een douche, wastafelmeubel, cv-opstelling en de wasmachine. Daarnaast is er een separate toiletruimte en een handige vaste kast voor extra bergruimte in de kleine slaapkamer. Tuin: Hier begint het vakantiegevoel pas echt! Dankzij de gunstige ligging op het perceel beschikt chalet 717 over een fijne tuin met volop privacy. Een heerlijke plek om uitgebreid buiten te ontbijten, een boek te lezen of na een dagje eropuit nog even lekker buiten te zitten. Voor fietsen, tuinmeubilair en andere spullen is er bovendien een vrijstaande berging van circa 6 m² aanwezig. Vakantiepark & omgeving: Vakantie vieren met alles binnen handbereik! Vakantiepark Molengroet ligt op een heerlijke plek bij recreatiegebied Geestmerambacht. Wandelen, fietsen, zwemmen of gewoon lekker van de natuur genieten: hier hoeft u zich niet te vervelen. Het park beschikt bovendien over diverse voorzieningen, waaronder een zwembad, restaurant, speeltuin en kinderboerderij. Ook Alkmaar, Schagen, Hoorn en de Noord-Hollandse kust zijn leuke bestemmingen voor een dagje uit. Kosten & recreatie: Het chalet staat op vakantiepark Molengroet en is bestemd voor recreatief gebruik. De erfpacht is afgekocht tot en met 2057. De jaarlijkse parkkosten bedragen € 3.189,95 en de kosten voor gas, water en elektra zijn circa € 1.950,- per jaar. De totale kosten komen daarmee op circa € 5.140,- per jaar, oftewel € 428,- per maand. Dit is exclusief eventuele overige lasten en een eventueel verschuldigde erfpachtcanon. Bijzonderheden • Ruim chalet, bouwjaar 2010, met een woonoppervlakte van ca. 52 m² • Twee slaapkamers, een nette badkamer en een separaat toilet • Sfeervolle gashaard en airconditioning • Openslaande deuren naar de tuin • Gunstige ligging met veel privacy, perceelgrootte van 300 m² • Vrijstaande berging van circa 6 m² • Vakantiepark met zwembad, restaurant en diverse recreatievoorzieningen • Prachtige ligging nabij recreatiegebied Geestmerambacht, met Alkmaar, Schagen, Hoorn én de Noord-Hollandse kust binnen handbereik. • Erfpacht afgekocht tot en met 2057 • Bestemd voor recreatief gebruik

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.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules
Included with Pro once its free trial ends

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 · Bakker Schoon Makelaardij B.V.

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.