Burgemeester Dalenbergstraat 50-808, West-Graftdijk

Burgemeester Dalenbergstraat 50-808, West-Graftdijk

West-Graftdijk

Waterfront · Rural setting

€134,500

Asking Price

3

Bedrooms

47 m²

Living Area

Recreatie

Recreatiebestemming

Price
€134,500
Net yield
2.4%
ReportInquire
3-bedroom holiday home in West-Graftdijk — photo 1 of 5
Vakantiemakelaar
1 / 5
3-bedroom holiday home in West-Graftdijk — photo 2 of 5
2 / 5
3-bedroom holiday home in West-Graftdijk — photo 3 of 5
3 / 5
3-bedroom holiday home in West-Graftdijk — photo 4 of 5
4 / 5
3-bedroom holiday home in West-Graftdijk — photo 5 of 5
5 / 5

Burgemeester Dalenbergstraat 50-808, West-Graftdijk

West-Graftdijk · Ref BF-21941Source · Vakantiemakelaar · listed 4 Jul 2026
Asking price
€134,500
Listed 119 days ago
Net yield
2.4%
Gross on asking
14.4%
Est. revenue / yr
€19,328
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
3
Built area
47 m²
Land
283 m²
Brixfox Score 64 · C+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.
2.4%
€3,914 net operating income /yr
Gross yield · all-in basis
11.8%
−9.4 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 West-Graftdijk — 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
€206
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
26%
Full-year estimate, market-calibrated
Projected annual revenue
€19,328
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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
€13,760
Overdrachtsbelasting (transfer tax)€10,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€163,260
+21.4% 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
€19,328
Rental management
−€5,798
Booking channel fees
−€773
Cleaning & consumables
−€966
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€126
Maintenance reserve
−€1,076
Insurance
−€500
Box 3 wealth tax
−€2,925
Net operating income
€3,914/yr
Net yield on all-in investment
2.4%

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% · West-Graftdijk 5-yr avg — historical, not a forecast8%
Yield + value growth
2.4%/yr
2.4% 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

West-Graftdijk

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

64C
Rental YieldAverage
2.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
26% average occupancy
Nightly RateGood
€206 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
283 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Net yield of 2.4% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 26% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback13.8 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 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.

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: 2018
Energy: d
Condition: good
View: water
Situation: Waterfront · Rural setting

Listing text from the makelaar, in Dutch

* Vrijstaand en gelijkvloers 5-persoons chalet, gelegen aan een vijver op een zonnige locatie * Gelegen op een verzorgd en waterrijk park met uitgebreide faciliteiten * Goede combinatie van verhuur en eigen recreatief gebruik Deze nette en vrijstaande 5-persoons recreatiewoning nr. 808 op Vakantiepark De Beemster combineert comfort, gebruiksgemak en een prachtige ligging aan het water. Het gelijkvloerse chalet beschikt over een praktische indeling met drie slaapkamers en is daarmee uitstekend geschikt voor gezinnen of kleinere reisgezelschappen. Dankzij de ligging aan de vijver en de zeer zonnige tuin geniet je hier optimaal van rust, natuur en buitenleven. De woning biedt een fijne balans tussen eigen recreatief gebruik en verhuurmogelijkheden. De lichte leefruimte, complete keuken en het overdekte terras aan het water maken deze woning extra aantrekkelijk voor recreanten die op zoek zijn naar ontspanning in een groene en waterrijke omgeving.  Vakantiepark De Beemster Vakantiepark De Beemster is een mooi vakantiepark in een karakteristiek polderlandschap. Het vakantiepark is helemaal in oud-Zaanse stijl gebouwd, waardoor je echt het traditioneel Noord-Hollandse gevoel krijgt. Deze fantastische locatie heeft faciliteiten zoals; een overdekt zwembad, buitenzwembad, speeltuin, kinderboerderij en horeca. Binnen een half uur bereik je de kust, het IJsselmeer en steden als Amsterdam, Alkmaar en Volendam. Stap de woning binnen Bij binnenkomst ervaar je direct de lichte en verzorgde uitstraling van de woning. De woonkamer vormt de centrale ruimte van het chalet en beschikt over een comfortabele zithoek met televisie. Dankzij de grote raampartijen en schuifpui geniet je van veel natuurlijk licht en een fijne verbinding met buiten. De open keuken sluit naadloos aan op de leefruimte en is compleet uitgerust met onder andere een vaatwasser, combimagnetron, koffiezetapparaat en koelkast. Hierdoor is de woning van alle gemakken voorzien voor een comfortabel verblijf. De woning beschikt over drie slaapkamers: een hoofdslaapkamer met tweepersoonsbed, een slaapkamer met een eenpersoonsbed en een derde slaapkamer met een stapelbed. De badkamer is praktisch ingericht met een douchecabine, wastafel en aansluiting voor een eventuele wasmachine/ droger. Daarnaast is er een separaat toilet, wat extra gebruiksgemak biedt. Via de schuifpui stap je direct het overdekte terras op, waar de ligging aan de vijver direct in het oog springt. Met een zonnige tuin en uitzicht over het water is dit een heerlijke plek om te ontspannen en volop te genieten van de rust en natuur om je heen. Verhuur en eigen gebruik Op Vakantiepark De Beemster is verhuur van de accommodatie mogelijk, maar is dit niet verplicht. Indien je de woning wilt verhuren, dan is dit mogelijk om via Vakantiepark De Beemster te doen. Vraag onze verkoopadviseur voor meer informatie hierover. Download nu de brochure en bekijk de huuropbrengsten en jaarlijkse kosten van deze woning.

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 · Vakantiemakelaar

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.