Hatri 11

Belnem — ABC Islands, Caribbean

$599k · 2 bed · 2 bath · 3.7% net yield

Do you dream of a carefree life on sun-drenched Bonaire, where peace, luxury, and comfort come together? Hatri Apartment 11 offers exactly that. This modern, fully furnished apartment, including inventory, is located in the highly sought-after Belnem neighborhood at Kaya Andromeda 11, just a short distance from the vibrant Kralendijk with its charming restaurants, bars, and shops. Culinary hotspot Brass Boer is only 900 meters away, and the supermarket Good and More is just 400 meters from your door, so everything you need is always close by. In addition, some of Bonaire's most beautiful beach

Brixfox could not read this plot’s zone: its coordinates were read off the listing page by software, not taken from the agency’s map. Bonaire’s spatial plan (the ROB) allows short-stay letting, meaning stays of up to three months, only in designated zones. Whether a plot is in one differs by neighbourhood and by plot, and in residential zones it is not allowed. Brixfox does not know the zone of this plot. Have it checked in the ROB, or by the notary, before you buy. The yield on this page assumes the home may be let short-term.

Price
$599,000
Inquire
2-bedroom leasehold apartments in Belnem — photo 1 of 19
Q-Villas Bonaire
1 / 19
2-bedroom leasehold apartments in Belnem — photo 2 of 19
2 / 19
2-bedroom leasehold apartments in Belnem — photo 3 of 19
3 / 19
2-bedroom leasehold apartments in Belnem — photo 4 of 19
4 / 19
2-bedroom leasehold apartments in Belnem — photo 5 of 19
5 / 19
2-bedroom leasehold apartments in Belnem — photo 6 of 19
6 / 19
2-bedroom leasehold apartments in Belnem — photo 7 of 19
7 / 19
2-bedroom leasehold apartments in Belnem — photo 8 of 19
8 / 19
2-bedroom leasehold apartments in Belnem — photo 9 of 19
9 / 19
2-bedroom leasehold apartments in Belnem — photo 10 of 19
10 / 19
2-bedroom leasehold apartments in Belnem — photo 11 of 19
11 / 19
2-bedroom leasehold apartments in Belnem — photo 12 of 19
12 / 19
2-bedroom leasehold apartments in Belnem — photo 13 of 19
13 / 19
2-bedroom leasehold apartments in Belnem — photo 14 of 19
14 / 19
2-bedroom leasehold apartments in Belnem — photo 15 of 19
15 / 19
2-bedroom leasehold apartments in Belnem — photo 16 of 19
16 / 19
2-bedroom leasehold apartments in Belnem — photo 17 of 19
17 / 19
2-bedroom leasehold apartments in Belnem — photo 18 of 19
18 / 19
2-bedroom leasehold apartments in Belnem — photo 19 of 19
19 / 19

Hatri 11

Belnem · Bonaire · Ref BF-1666903666Source · Q-Villas Bonaire · listed 23 Sept 2026
Asking price · Leasehold
$599,000
Net yield
3.7%
Fully managed · Non-resident tax
Ownership
Leasehold
Bedrooms
2
Bathrooms
2
Built area
126 m²
Brixfox Score 79 · B+ Lease term unverified — ask agencyFinancial analysis ↓

Bonaire: short-term letting depends on the zoning of the plot

Brixfox could not read this plot’s zone: its coordinates were read off the listing page by software, not taken from the agency’s map.

Bonaire’s spatial plan (the ROB) allows short-stay letting, meaning stays of up to three months, only in designated zones. Whether a plot is in one differs by neighbourhood and by plot, and in residential zones it is not allowed.

The island government has enforced that since May 2024. In March 2024 it wrote to residents of eleven neighbourhoods: Sabal Palm, La Palma, Suikerpalm, Belnem, Bona Bista, Bolivia Ariba, Nawati, Santa Barbara, Hato, Sabadeco and Lagun Hill.

Brixfox does not know the zone of this plot. Have it checked in the ROB, or by the notary, before you buy. The yield on this page assumes the home may be let short-term.

Read from the published ROB map (zones last edited 15 Dec 2021), 23 Sep 2026.

Sources: the island government on letting a home · its enforcement notice · the spatial plan (ROB)

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.
3.7%
$23,962 net operating income /yr
Gross yield · all-in basis
8.0%
−4.3 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 Belnem — 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
$306
Expected booked rate (market-calibrated)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
$52,320
ADR × occupancy × 365

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 · leasehold
$
Acquisition costs· 6.6% of price, auto-calculated
$39,435
Transfer tax (overdrachtsbelasting)$29,950
Notary fee$8,985
Land registry (kadaster)$500
Buyer-side agent fee· paid by the seller$0
Renovation budget· no measured ABC Islands basis — enter your own quote
$
Furniture & STR launch
$
All-in investment
$650,415
+8.6% 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
$52,320
Rental management
−$10,987
Booking channel fees
−$2,093
Running costs (cleaning, utilities, upkeep, insurance, supplies)
−$10,464
Property tax (vastgoedbelasting)
−$4,814
Income tax on rent
$0
Net operating income
$23,962/yr
Net yield on all-in investment
3.7%

No income tax is charged: Bonaire's vastgoedbelasting taxes a deemed yield on the value instead. That is our reading of the law, not a ruling, so ask an accountant before relying on it. Financing is not modelled.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Belnem · Bonaire

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

79B
LocationAverage
Emerging or secondary location
Rental YieldGood
3.7% net yield on all-in cost
OccupancyAverage
47% average occupancy
Nightly RateStrong
$306 per night
Visual AppealStrong
9/10 visual appeal
Size & SpaceGood
126 m² interior
ZoningAverage
Zone not confirmed: check the ROB
TenureAverage
Erfpacht (lease land) — term not stated
Premium nightly rate of $306 — positioned in the top tier
Stunning visuals (9/10) — commands premium nightly rates
Secondary location — rental demand may be lower than premium areas
Occupancy at 47% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-17 pts occupancy30%$13,6362.1%
-7 pts occupancy40%$19,7863.0%
Expected47%$23,9623.7%
+10 pts occupancy57%$30,1124.6%

Brixfox Standard · Non-resident · Fully managed · net yield on all-in cost

Lease termUnverifiedask the agency for the lease end date before relying on any valuation
Payback18.5 yearsfrom net rent at the expected case
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 not available here

The underwriting report is not available for this market yet.

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 · Q-Villas Bonaire

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 ABC Islands may impact actual yields.