Lijsbeth Tijsweg 7-73, Berkhout

Lijsbeth Tijsweg 7-73, Berkhout

Berkhout

Next to a park · On a holiday park

€135,000

Asking Price

3

Bedrooms

48 m²

Living Area

Recreatie

Recreatiebestemming

Price
€135,000
Net yield
6.9%
ReportInquire
3-bedroom holiday home in Berkhout — photo 1 of 5
Luyten Makelaardij
1 / 5
3-bedroom holiday home in Berkhout — photo 2 of 5
2 / 5
3-bedroom holiday home in Berkhout — photo 3 of 5
3 / 5
3-bedroom holiday home in Berkhout — photo 4 of 5
4 / 5
3-bedroom holiday home in Berkhout — photo 5 of 5
5 / 5

Lijsbeth Tijsweg 7-73, Berkhout

Berkhout · Ref BF-24992Source · Luyten Makelaardij · listed 15 Aug 2026
Asking price
€135,000
Net yield
6.9%
Gross on asking
23.3%
Est. revenue / yr
€31,477
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
48 m²
Land
300 m²
Brixfox Score 90 · AKoop (eigen grond)Pool or 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.
6.9%
€11,310 net operating income /yr
Gross yield · all-in basis
19.2%
−12.3 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 Berkhout — 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
€183
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€31,477
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
€13,800
Overdrachtsbelasting (transfer tax)€10,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€163,800
+21.3% 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
€31,477
Rental management
−€9,443
Booking channel fees
−€1,259
Cleaning & consumables
−€1,574
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€126
Maintenance reserve
−€1,080
Insurance
−€500
Box 3 wealth tax
−€2,935
Net operating income
€11,310/yr
Net yield on all-in investment
6.9%

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% · Berkhout 5-yr avg — historical, not a forecast8%
Yield + value growth
6.9%/yr
6.9% 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

Berkhout

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

90A
Rental YieldStrong
6.9% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyAverage
47% average occupancy
Nightly RateAverage
€183 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
300 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.9% (fully managed, on all-in cost) — outperforms most villas in this market
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
Occupancy at 47% — factor in seasonal gaps
ADR of €183 limits revenue ceiling — consider repositioning potential

Strong candidate at this price.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback6.5 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 park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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: TopParkenOperator: TopParkenLetting: Rental pool or independent letting

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: excellent
View: polder
Situation: Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Let op: woning en kavel worden separaat verkocht Woning: €55.000 v.o.n. | Kavel: €80.000 k.k. Deze moderne vakantiewoning wordt aangeboden voor €55.000 v.o.n. De woning wordt separaat verkocht van de onderliggende kavel. De kavel wordt door de parkorganisatie aangeboden voor €80.000 k.k. Bij aankoop van de woning bent u verplicht ook de kavel aan te kopen. De totale aankoopprijs van de woning en kavel bedraagt daarmee €135.000, exclusief de kosten koper over de kavel. De woning wordt vrij op naam geleverd. De kavel wordt notarieel aan u geleverd. Voor de aankoop van de kavel zijn de gebruikelijke kosten koper, waaronder overdrachtsbelasting en notariskosten, voor rekening van de koper. Voor meer informatie over de kavel, de bijkomende kosten en de aankoopprocedure kunt u uiteraard contact met ons opnemen. Op een prachtige locatie binnen TopParken Westerkogge staat deze moderne vakantiewoning op een royaal perceel van circa 300 m². De woning beschikt over een vrij uitzicht, een verzorgd terras en een eigen parkeerplaats. Met een woonoppervlakte van circa 48 m², drie slaapkamers en ruimte voor 6 personen is deze vakantiewoning uitstekend geschikt voor zowel eigen gebruik als verhuur. De woning is verzorgd afgewerkt, eigentijds ingericht en dankzij de grote raampartijen heerlijk licht. De lichte woonkamer vormt het hart van de woning. Dankzij de hoge nok ontstaat een ruimtelijk gevoel en via de openslaande deuren loopt u zo het terras op. Hier kunt u heerlijk buiten zitten en genieten van de rustige omgeving. De open keuken is modern uitgevoerd en voorzien van diverse inbouwapparatuur, waaronder een combimagnetron en vaatwasser. Daarnaast is er voldoende kastruimte aanwezig. De woning beschikt over drie slaapkamers, goed voor in totaal zes slaapplaatsen. De nette badkamer is uitgerust met een douche, wastafelmeubel en toilet. Via TopParken bestaat de mogelijkheid om de verhuur volledig te laten verzorgen. Uiteraard kunt u de woning ook zelf gebruiken of kiezen voor een combinatie van eigen gebruik en verhuur. Daarmee biedt deze vakantiewoning verschillende mogelijkheden: een fijne plek voor uw eigen vakanties én de mogelijkheid om de woning te laten verhuren wanneer u er zelf geen gebruik van maakt. Kenmerken: - Woning: €55.000 v.o.n. Kavel: €80.000 k.k. Totale aankoopprijs: €135.000, exclusief kosten koper over de kavel - Perceel: circa 300 m² - Woonoppervlakte: circa 48 m² - Geschikt voor 6 personen - Inclusief inventaris Over TopParken Park Westerkogge... TopParken Westerkogge ligt midden in het Noord-Hollandse landschap, nabij Hoorn en het Markermeer. Het waterrijke karakter van het park en de rustige ligging maken dit een heerlijke plek om te ontspannen. Via de schilderachtige oprijlaan bereikt u het park, waar u geniet van rust en ruimte. De omgeving leent zich uitstekend voor fietsen, varen en uitstapjes naar onder andere Hoorn en Amsterdam. Of u nu op zoek bent naar een eigen plek voor vakanties en weekenden, een combinatie van eigen gebruik en verhuur of een interessante recreatieve investering: Westerkogge biedt volop mogelijkheden. Nieuwsgierig geworden? Wilt u meer weten over deze vakantiewoning, de afzonderlijke aankoop van de kavel en de mogelijkheden voor verhuur? Wij vertellen u hier graag meer over. Neem gerust contact met ons op voor meer informatie of plan een vrijblijvende bezichtiging.

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 · Luyten Makelaardij

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.