Rekerlanden 17, Warmenhuizen

Rekerlanden 17, Warmenhuizen

Warmenhuizen

Sheltered position · On a holiday park

€198,000

Asking Price

2

Bedrooms

72 m²

Living Area

Recreatie

Recreatiebestemming

Price
€198,000
Net yield
5.0%
ReportInquire
2-bedroom holiday home in Warmenhuizen — photo 1 of 5
Croon makelaars
1 / 5
2-bedroom holiday home in Warmenhuizen — photo 2 of 5
2 / 5
2-bedroom holiday home in Warmenhuizen — photo 3 of 5
3 / 5
2-bedroom holiday home in Warmenhuizen — photo 4 of 5
4 / 5
2-bedroom holiday home in Warmenhuizen — photo 5 of 5
5 / 5

Rekerlanden 17, Warmenhuizen

Warmenhuizen · Holland Coast · Ref BF-21950Source · Croon makelaars · listed 4 Jul 2026
Asking price
€198,000
Net yield
5.0%
Gross on asking
18.1%
Est. revenue / yr
€35,759
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
72 m²
Land
183 m²
Brixfox Score 89 · AGround lease (erfpacht)Own lettingRecreatiebestemmingFinancial 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.
5.0%
€11,559 net operating income /yr
Gross yield · all-in basis
15.4%
−10.4 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 Warmenhuizen — 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
64%
Full-year estimate, market-calibrated
Projected annual revenue
€35,759
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· 9.5% of price, auto-calculated
€18,840
Overdrachtsbelasting (transfer tax)€15,840
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€231,840
+17.1% 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
€35,759
Rental management
−€10,728
Booking channel fees
−€1,430
Cleaning & consumables
−€1,788
Park charge (parkbijdrage)
€/yr−€300
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€1,880
Property tax (OZB)
−€185
Maintenance reserve
−€1,584
Insurance
−€500
Box 3 wealth tax
−€4,305
Net operating income
€11,559/yr
Net yield on all-in investment
5.0%

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% · Warmenhuizen 5-yr avg — historical, not a forecast8%
Yield + value growth
5.0%/yr
5.0% 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

Warmenhuizen · 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

89A
Rental YieldGood
5.0% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
64% average occupancy
Nightly RateAverage
€153 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
183 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Independent letting indicated by the listing
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
ADR of €153 limits revenue ceiling — consider repositioning potential
Compact plot at 183 m² — limited expansion potential

Strong candidate at this price.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback8.9 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 indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

Annual charges stated in this listing

Ground lease (huurgrond / erfpacht)€1,880/yr

The plot is leased rather than owned, at about €1,880 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

Park charge (parkkosten / parkbijdrage)€300/yr

The listing states about €300 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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Huurgrond / erfpacht: the plot is leased, not owned, at about €1,880 per year on top of the purchase — check the term and the indexation clause.

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 and the ground rent are the figures 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: 1977
Energy: a
Condition: good
View: garden
Situation: Sheltered position · On a holiday park

Listing text from the makelaar, in Dutch

Deutscher Text unten! Geïnteresseerd in een goed verhuurbare recreatiewoning? Kom dan eens kijken op de Rekerlanden 17 in Warmenhuizen! Deze leuke geschakelde woning is rustig gelegen en biedt veel privacy dankzij de vrije ligging en zonnige tuin. De Rekerlanden is een gezellig park op korte afstand van alles wat Noord-Holland te bieden heeft. U vindt hier polders, bossen, duinen en strand, en steden als Alkmaar, Haarlem en Schagen zijn goed bereikbaar. Met de auto, fiets of te voet kunt u de prachtige omgeving verkennen. Het huisje ligt bovendien dicht bij alle voorzieningen van het park. Indeling: Via de voordeur komt u in de hal met toegang tot het woongedeelte en de badkamer met douche, wastafel en toilet. Vanuit de hal bereikt u tevens de inpandige berging. De woonkamer ligt verdiept ten opzichte van de keuken en is voorzien van een sfeervolle open haard. Het geheel geeft een gezellige en huiselijke sfeer. Openslaande deuren geven toegang tot de zonnige, beschutte tuin op het zuiden, waar u de hele dag kunt genieten op het terras. De tuin is voorzien van een achterom. Op de verdieping zijn er twee knusse slaapkamers, extra bergruimte en een overloop. Deze woning is prima geschikt voor 4 personen en biedt uitstekende verhuurmogelijkheden, hoewel verhuur niet verplicht is. Permanente bewoning is niet toegestaan. De woning is sinds 2014 al deels gerenoveerd. Zo is/wordt de woning deels voorzien van nieuwe houten delen en kozijnen en is er rondom isolatieglas aanwezig. Bijzonderheden: Erfpacht loopt tot 2074, jaarlijkse canon € 1880,- Lidmaatschap Vereniging van Eigenaren Rekerlanden is vrijwillig, kosten € 40,- per jaar Parklasten € 300,- per jaar Huisdieren toegestaan Heeft u interesse in deze sfeervolle vakantiewoning? Neem contact met ons op voor een bezichtiging, wij leiden u graag rond! ------------------ Sind Sie an einer gut vermietbaren Ferienwohnung interessiert? Dann schauen Sie doch einmal bei Rekerlanden 17 in Warmenhuizen vorbei! Dieses hübsche Reihenhaus liegt ruhig und bietet dank seiner freien Lage und dem sonnigen Garten viel Privatsphäre. De Rekerlanden ist ein gemütlicher Park in unmittelbarer Nähe zu allem, was Nordholland zu bieten hat. Hier finden Sie Polder, Wälder, Dünen und Strand, und Städte wie Alkmaar, Haarlem und Schagen sind gut erreichbar. Mit dem Auto, dem Fahrrad oder zu Fuß können Sie die wunderschöne Umgebung erkunden. Das Haus liegt außerdem in der Nähe aller Einrichtungen des Parks. Aufteilung: Durch die Eingangstür gelangen Sie in den Flur mit Zugang zum Wohnbereich und zum Badezimmer mit Dusche, Waschbecken und Toilette. Vom Flur aus erreichen Sie auch den Abstellraum im Haus. Das Wohnzimmer liegt gegenüber der Küche tiefer und verfügt über einen gemütlichen Kamin. Das Ganze vermittelt eine gemütliche und heimelige Atmosphäre. Flügeltüren bieten Zugang zum sonnigen, geschützten Garten in Südlage, wo Sie den ganzen Tag auf der Terrasse genießen können. Der Garten verfügt über einen Hinterausgang. Im Obergeschoss befinden sich zwei gemütliche Schlafzimmer, zusätzlicher Stauraum und ein Flur. Diese Wohnung eignet sich hervorragend für 4 Personen und bietet ausgezeichnete Vermietungsmöglichkeiten, obwohl eine Vermietung nicht verpflichtend ist. Eine dauerhafte Bewohnung ist nicht gestattet. Die Wohnung wurde bereits 2014 teilweise renoviert. So wurde/wird die Wohnung teilweise mit neuen Holzteilen und Fensterrahmen ausgestattet und rundum mit Isolierglas versehen. Besonderheiten: Erbpacht läuft bis 2074, jährlicher Erbpachtzins 1880 € Mitgliedschaft im Eigentümerverein Rekerlanden ist freiwillig, Kosten 40 € pro Jahr Parkgebühren 300 € pro Jahr Haustiere erlaubt Sind Sie an dieser stimmungsvollen Ferienwohnung interessiert? Kontaktieren Sie uns für eine Besichtigung, wir führen Sie gerne herum!

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 · Croon makelaars

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.