Beurtschippersstraat 12-BR, Kortgene

Beurtschippersstraat 12-BR, Kortgene

Kortgene

Waterfront · On navigable water · Open view · Quiet road · Town centre

€675,000

Asking Price

3

Bedrooms

106 m²

Living Area

Recreatie

Recreatiebestemming

Price
€675,000
Net yield
0.5%
Inquire
3-bedroom holiday home in Kortgene — photo 1 of 5
BOOT makelaars
1 / 5
3-bedroom holiday home in Kortgene — photo 2 of 5
2 / 5
3-bedroom holiday home in Kortgene — photo 3 of 5
3 / 5
3-bedroom holiday home in Kortgene — photo 4 of 5
4 / 5
3-bedroom holiday home in Kortgene — photo 5 of 5
5 / 5

Beurtschippersstraat 12-BR, Kortgene

Kortgene · Zeeland Coast · Ref BF-1052Source · BOOT makelaars · listed 21 Jun 2026
Asking price
€675,000
Net yield
0.5%
Gross on asking
6.7%
Est. revenue / yr
€45,179
Bedrooms
3
Built area
106 m²
Brixfox Score 56 · 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.
0.5%
€3,301 net operating income /yr
Gross yield · all-in basis
6.1%
−5.6 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 Kortgene — 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
€272
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€45,179
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· 8.4% of price, auto-calculated
€57,000
Overdrachtsbelasting (transfer tax)€54,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€741,000
+9.8% 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
€45,179
Rental management
−€13,554
Booking channel fees
−€1,807
Cleaning & consumables
−€2,259
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€631
Maintenance reserve
−€5,400
Insurance
−€300
Box 3 wealth tax
−€14,677
Net operating income
€3,301/yr
Net yield on all-in investment
0.5%

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.

Total return, if prices move

Net yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.
Annual appreciation assumption0%
0%2.5% · Kortgene 5-yr avg — historical, not a forecast8%
Indicative total return
0.5%/yr
0.5% net yield + 0% appreciation
Appreciation assumptions 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

Kortgene · Zeeland 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

56C
Rental YieldWeak
0.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
46% average occupancy
Nightly RateGood
€272 per night
Visual AppealPending
Analysis pending
Size & SpacePending
106 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.5% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 46% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback40 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

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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: 2024
Energy: a
Situation: Waterfront · On navigable water · Open view · Quiet road · Town centre

Listing text from the makelaar, in Dutch

Ervaar wonen op het hoogste niveau: een exclusief appartement waarin design, elegantie en afwerking perfect samenkomen! Welkom in dit exclusieve appartement van circa 106 m², gelegen op de 2e verdieping, dat luxe, stijl en comfort naadloos combineert. Met drie ruime slaapkamers, twee luxe badkamers, een berging én een eigen parkeerplaats, biedt dit appartement alles wat u zich kunt wensen. Bij binnenkomst ervaart u direct het hoogwaardige afwerkingsniveau: de ruime hal geeft toegang tot twee slaapkamers en een luxe badkamer met separaat toilet. De technische ruimte met warmtepomp is slim geïntegreerd, zodat functionaliteit en esthetiek hand in hand gaan. Het échte ‘wauw’-moment wacht in de keuken annex woonkamer. Deze open leefruimte is voorzien van hoogwaardige materialen en designdetails die luxe en comfort uitstralen. Aangrenzend bevindt zich de masterbedroom met een stijlvolle ensuite badkamer, een plek om volledig tot rust te komen. Via grote schuifpuien in zowel de woonkamer als de masterbedroom stapt u moeiteloos het royale balkon van circa 22 m² op, waar u geniet van privacy, zon en ruimte. Elke ruimte in dit appartement is doordacht ontworpen, met oog voor luxe afwerking. Van de zorgvuldig gekozen vloeren, de op maatgemaakte deuren (plafondhoogte) en wandafwerking tot de moderne keuken en sanitair; hier woont u op een niveau dat uw verwachtingen overtreft. Een unieke kans om te wonen in een appartement waar comfort, luxe en stijl samenkomen. Kenmerken: Woonoppervlakte circa 106 m² Balkon circa 22 m² 3 slaapkamers 2 luxe badkamers, beide voorzien van Sunshower Naadloos plafond Berging Eigen parkeerplaats Hoogwaardige afwerking en materialen Energielabel A+++ Het adres van de woning is Beurtschipperstraat 12B, de R is toegevoegd omdat het om een aanmelding op Funda Recreatie gaat. Alle verstrekte informatie moet beschouwd worden als een uitnodiging tot bezichtiging, het doen van een bod of om in onderhandeling te treden. Er kunnen geen rechten worden ontleend aan deze woninginformatie. Tot zekerheid van de nakoming van de koper wordt in de koopovereenkomst een artikel opgenomen, waarbij de koper zich verplicht binnen een afgesproken periode een waarborgsom te storten. Deze waarborgsom bedraagt 10 % van de koopsom en wordt bij de eigendomsoverdracht in mindering gebracht op de koopsom.

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.

Inquire

Take the numbers with you, or talk to the agent

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 · BOOT 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.