Terrace 18

Sabadeco — ABC Islands, Caribbean

$1.6M · 4 bed · 3 bath · 4.5% net yield

Perched on a hill, this luxurious villa offers an incredible view of the sea and the picturesque Klein Bonaire. It is the perfect location for those seeking a life of luxury, surrounded by nature. This spacious villa, built in 2010, offers a total of 595 m² of living space on a generous 2024 m² plot. On the main floor, you'll find two spacious bedrooms, each with its own en suite bathroom, ensuring comfort and privacy. The large living room and open kitchen provide a bright and airy space for everyday living, while the adjacent billiard room adds a touch of fun and relaxation. Outside, the exp

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
$1,590,000
Inquire
4-bedroom villas in Sabadeco — photo 1 of 30
Q-Villas Bonaire
1 / 30
4-bedroom villas in Sabadeco — photo 2 of 30
2 / 30
4-bedroom villas in Sabadeco — photo 3 of 30
3 / 30
4-bedroom villas in Sabadeco — photo 4 of 30
4 / 30
4-bedroom villas in Sabadeco — photo 5 of 30
5 / 30
4-bedroom villas in Sabadeco — photo 6 of 30
6 / 30
4-bedroom villas in Sabadeco — photo 7 of 30
7 / 30
4-bedroom villas in Sabadeco — photo 8 of 30
8 / 30
4-bedroom villas in Sabadeco — photo 9 of 30
9 / 30
4-bedroom villas in Sabadeco — photo 10 of 30
10 / 30
4-bedroom villas in Sabadeco — photo 11 of 30
11 / 30
4-bedroom villas in Sabadeco — photo 12 of 30
12 / 30
4-bedroom villas in Sabadeco — photo 13 of 30
13 / 30
4-bedroom villas in Sabadeco — photo 14 of 30
14 / 30
4-bedroom villas in Sabadeco — photo 15 of 30
15 / 30
4-bedroom villas in Sabadeco — photo 16 of 30
16 / 30
4-bedroom villas in Sabadeco — photo 17 of 30
17 / 30
4-bedroom villas in Sabadeco — photo 18 of 30
18 / 30
4-bedroom villas in Sabadeco — photo 19 of 30
19 / 30
4-bedroom villas in Sabadeco — photo 20 of 30
20 / 30
4-bedroom villas in Sabadeco — photo 21 of 30
21 / 30
4-bedroom villas in Sabadeco — photo 22 of 30
22 / 30
4-bedroom villas in Sabadeco — photo 23 of 30
23 / 30
4-bedroom villas in Sabadeco — photo 24 of 30
24 / 30
4-bedroom villas in Sabadeco — photo 25 of 30
25 / 30
4-bedroom villas in Sabadeco — photo 26 of 30
26 / 30
4-bedroom villas in Sabadeco — photo 27 of 30
27 / 30
4-bedroom villas in Sabadeco — photo 28 of 30
28 / 30
4-bedroom villas in Sabadeco — photo 29 of 30
29 / 30
4-bedroom villas in Sabadeco — photo 30 of 30
30 / 30

Terrace 18

Sabadeco · Bonaire · Ref BF-237936523Source · Q-Villas Bonaire · listed 23 Sept 2026
Asking price
$1,590,000
Net yield
4.5%
Fully managed · Non-resident tax
Bedrooms
4
Bathrooms
3
Built area
595.04 m²
Land
2024.08 m²
Brixfox Score 87 · A+Financial 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.
4.5%
$78,399 net operating income /yr
Gross yield · all-in basis
9.7%
−5.2 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 Sabadeco — live calendar data.

Found on Airbnb

This exact property, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

58%booked
4.6rating
8reviews
$571asking / night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 58% of nights, and it asks $571/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
$928
Expected booked rate (market-calibrated)
Expected occupancy
50%
Full-year estimate, market-calibrated
Projected annual revenue
$167,693
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
$
Acquisition costs· 6.5% of price, auto-calculated
$103,850
Transfer tax (overdrachtsbelasting)$79,500
Notary fee$23,850
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
$1,725,650
+8.5% 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
$167,693
Rental management
−$35,215
Booking channel fees
−$6,708
Running costs (cleaning, utilities, upkeep, insurance, supplies)
−$33,539
Property tax (vastgoedbelasting)
−$13,832
Income tax on rent
$-0
Net operating income
$78,399/yr
Net yield on all-in investment
4.5%

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.

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%4% · Sabadeco 5-yr avg — historical, not a forecast8%
Yield + value growth
4.5%/yr
4.5% 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.
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Sabadeco · 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

87A
LocationAverage
Emerging or secondary location
Rental YieldGood
4.5% net yield on all-in cost
OccupancyAverage
50% average occupancy
Nightly RateStrong
$928 per night
Visual AppealStrong
9/10 visual appeal
Size & SpaceStrong
2024 m² land area
ZoningAverage
Zone not confirmed: check the ROB
TenureNot stated
Tenure not stated — verify eigendom vs erfpacht with the notary
Premium nightly rate of $928 — positioned in the top tier
Stunning visuals (9/10) — commands premium nightly rates
Generous 2024 m² land — room for expansion or amenities
Secondary location — rental demand may be lower than premium areas
Occupancy at 50% — factor in seasonal gaps

Solid potential with some areas to watch. The strong nightly rate offsets the weaker location.

Risk & what-if

ScenarioOccupancyNet income /yrNet yield
-20 pts occupancy30%$42,0432.4%
-10 pts occupancy40%$60,6683.5%
Expected50%$78,3994.5%
+10 pts occupancy60%$97,0245.6%

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

Payback16.3 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.