Boekhorsterweg 21-334, Warmond

Boekhorsterweg 21-334, Warmond

Warmond

Open view · Forest edge · Rural setting · Open position · Sheltered position · Next to a park · On a holiday park

€335,000

Asking Price

2

Bedrooms

60 m²

Living Area

Recreatie

Recreatiebestemming

Price
€335,000
Net yield
4.8%
ReportInquire
2-bedroom holiday home in Warmond — photo 1 of 5
Vakantieparken Makelaar
1 / 5
2-bedroom holiday home in Warmond — photo 2 of 5
2 / 5
2-bedroom holiday home in Warmond — photo 3 of 5
3 / 5
2-bedroom holiday home in Warmond — photo 4 of 5
4 / 5
2-bedroom holiday home in Warmond — photo 5 of 5
5 / 5

Boekhorsterweg 21-334, Warmond

Warmond · Ref BF-105895Source · Vakantieparken Makelaar · listed 24 Oct 2026
Asking price
€335,000
Net yield
4.8%
Gross on asking
15.8%
Est. revenue / yr
€53,011
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
60 m²
Land
613 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.
4.8%
€18,310 net operating income /yr
Gross yield · all-in basis
14.0%
−9.2 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 Warmond — 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
€208
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
69%
Full-year estimate, market-calibrated
Projected annual revenue
€53,011
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· 8.9% of price, auto-calculated
€29,800
Overdrachtsbelasting (transfer tax)€26,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€379,800
+13.4% 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
€53,011
Rental management
−€15,903
Booking channel fees
−€2,120
Cleaning & consumables
−€2,651
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€313
Maintenance reserve
−€2,680
Insurance
−€500
Box 3 wealth tax
−€7,284
Net operating income
€18,310/yr
Net yield on all-in investment
4.8%

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.

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% · Warmond 5-yr avg — historical, not a forecast8%
Yield + value growth
4.8%/yr
4.8% 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

Warmond

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
4.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
69% average occupancy
Nightly RateGood
€208 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceStrong
613 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 613 m² land — room for expansion or amenities
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
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
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

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.

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: 2024
Energy: d
Condition: excellent
View: garden
Situation: Open view · Forest edge · Rural setting · Open position · Sheltered position · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Kavel 334 – Boekhorsterweg 21-Warmond € 335.000 Op een prachtige locatie op Resort Kagerplassen bevindt zich deze moderne recreatiewoning van het type Dijk Lodge. De woning staat op een zeer ruime koopkavel van circa 613 m² en ligt direct aan de bosrand. Dankzij de groene omgeving en de aanwezige heggen geniet u hier van veel privacy en een heerlijk gevoel van rust. De woning is gebouwd in 2024 en beschikt over een woonoppervlakte van circa 60 m². Met ruimte voor 5 personen, een sfeervolle serre en een ruime tuin is dit een ideale plek voor wie comfortabel wil recreëren in een groene omgeving. Bovendien wordt de woning volledig instapklaar aangeboden, inclusief meubels en inventaris. Ook heeft de woning airconditioning. De woning beschikt over een moderne en comfortabele woonkamer waar u heerlijk kunt ontspannen. De keuken sluit mooi aan op de leefruimte en is voorzien van diverse inbouwapparatuur, waaronder een inductiekookplaat, combi-oven, koelkast en afzuigkap. Een bijzonder pluspunt is de serre, die zorgt voor extra leefruimte en een fijne plek om in alle rust van de omgeving te genieten. Of u nu gezellig samen wilt zitten of juist wilt ontspannen met uitzicht op het groen, deze woning biedt daarvoor volop mogelijkheden. De ruime kavel biedt daarnaast veel buitenruimte. Door de ligging aan de bosrand en de heggen rondom de tuin kunt u in alle privacy genieten van het buitenleven. Waarom Resort Kagerplassen? Resort Kagerplassen is een aantrekkelijke locatie voor wie graag geniet van rust, natuur en recreatie. De groene omgeving biedt volop mogelijkheden om eropuit te gaan, te wandelen en te fietsen. De combinatie van natuur, ruimte en ontspanning maakt dit een fijne plek om even aan de dagelijkse drukte te ontsnappen en te genieten van uw eigen recreatiewoning. Waarom investeren in deze woning? Deze Dijk Lodge biedt een aantrekkelijke combinatie van een jonge woning uit 2024, een royale koopkavel en veel privacy. Met circa 60 m² woonoppervlakte, een serre en een ruime tuin beschikt de woning over verschillende pluspunten die bijdragen aan een comfortabel verblijf. Doordat de woning volledig instapklaar wordt aangeboden, inclusief meubels en inventaris, hoeft u niet eerst zelf een complete inrichting aan te schaffen. U kunt dus direct genieten van uw eigen recreatieplek. Over de woning Type Dijk Lodge 60 m² woonoppervlakte Geschikt voor 5 personen Bouwjaar 2024 Gelegen aan de bosrand Zeer ruime koopkavel 613 m² Veel privacy dankzij de heggen Serre aanwezig Rechte keuken met inductiekookplaat, combi-oven, koelkast en afzuigkap Verwarming op gas en stroom Internet- en tv-aansluiting Inclusief meubels en inventaris Airconditioning Volledig instapklaar Huisdieren toegestaan Extra voordelen van het park: Groene en natuurlijke omgeving Ligging aan de bosrand Veel mogelijkheden om te wandelen en fietsen Ruime kavel met veel privacy Geschikt voor ontspannen recreatief gebruik Het park is het hele jaar geopend Deze recreatiewoning wordt aangeboden voor een vraagprijs van € 335.000,- exclusief btw k.k. Kortom: Een moderne en volledig instapklare Dijk Lodge uit 2024, gelegen op een royale koopkavel van circa 613 m² aan de bosrand. Met een serre, veel privacy en inclusief meubels en inventaris is dit een heerlijke recreatiewoning om direct van te genieten. Belangrijk: deze recreatiewoning is bestemd voor recreatief gebruik. Permanente bewoning is niet toegestaan. Interesse? Mocht u geïnteresseerd zijn en een bezichtiging willen plannen of meer informatie willen ontvangen, dan kunt u contact opnemen via of telefonisch via 06-31960814.

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 · Vakantieparken 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.