Belkmerweg 70-H28, Sint Maartensvlotbrug

Belkmerweg 70-H28, Sint Maartensvlotbrug

Sint Maartensvlotbrug

On a holiday park · Near the beach

€235,000

Asking Price

3

Bedrooms

55 m²

Living Area

Recreatie

Recreatiebestemming

Price
€235,000
Net yield
3.4%
ReportInquire
3-bedroom holiday home in Sint Maartensvlotbrug — photo 1 of 5
Callinghe Recreatiemakelaars
1 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 2 of 5
2 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 3 of 5
3 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 4 of 5
4 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 5 of 5
5 / 5

Belkmerweg 70-H28, Sint Maartensvlotbrug

Sint Maartensvlotbrug · Holland Coast · Ref BF-106074Source · Callinghe Recreatiemakelaars · listed 27 Oct 2026
Asking price
€235,000
Listed 3 days ago
Net yield
3.4%
Gross on asking
14.1%
Est. revenue / yr
€33,066
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
55 m²
Land
406 m²
Brixfox Score 75 · B+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.
3.4%
€9,210 net operating income /yr
Gross yield · all-in basis
12.2%
−8.8 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 Sint Maartensvlotbrug — 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
€165
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€33,066
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· 9.3% of price, auto-calculated
€21,800
Overdrachtsbelasting (transfer tax)€18,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€271,800
+15.7% 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
€33,066
Rental management
−€9,920
Booking channel fees
−€1,323
Cleaning & consumables
−€1,653
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€220
Maintenance reserve
−€1,880
Insurance
−€500
Box 3 wealth tax
−€5,110
Net operating income
€9,210/yr
Net yield on all-in investment
3.4%

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% · Sint Maartensvlotbrug 5-yr avg — historical, not a forecast8%
Yield + value growth
3.4%/yr
3.4% 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

Sint Maartensvlotbrug · 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

75B
Rental YieldAverage
3.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
55% average occupancy
Nightly RateAverage
€165 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
406 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Net yield of 3.4% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 55% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback12.3 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 mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

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: bungalowpark De Belkmerduinen

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 1970
Energy: a
Condition: good
View: garden
Situation: On a holiday park
Beach: Near the beachListing: “Een heerlijk vakantiehuis met een verrassend grote tuin, op een fijne plek vlak bij duinen, strand en zee!”

Listing text from the makelaar, in Dutch

Een heerlijk vakantiehuis met een verrassend grote tuin, op een fijne plek vlak bij duinen, strand en zee! Op het rustige en kleinschalige bungalowpark De Belkmerduinen in Sint Maartensvlotbrug mogen wij deze charmante, vrijstaande recreatiewoning te koop aanbieden. Belkmerduinen 28 ligt op een bijzonder aantrekkelijke locatie vooraan op het park, met de supermarkt direct aan de overzijde. Het park telt slechts circa 50 vakantiewoningen en kenmerkt zich door de groene, gemoedelijke uitstraling. Voor de kinderen zijn er onder andere een speelweide met speeltoestellen, een tafeltennistafel en een volleybalveld. De prachtige duinen liggen op circa 600 meter afstand en het brede Noordzeestrand bereikt u al na ongeveer 1,5 kilometer. Een heerlijke omgeving voor lange strandwandelingen, fietstochten door de duinen en ontspannen vakanties aan zee. Wat deze woning extra bijzonder maakt, is de opvallend grote, volledig omheinde tuin. Hier geniet u volop van privacy, rust en het buitenleven. Het zonnige terras op het zuiden biedt alle ruimte om heerlijk buiten te eten, te ontspannen of simpelweg van de zon te genieten. Ook voor gezinnen met kinderen en hondenliefhebbers is deze royale tuin een groot pluspunt. Indeling: entree, hal, badkamer met douche, toilet en wastafel en een slaapkamer met een eenpersoonsbed. De gezellige woonkamer beschikt over een comfortabele zithoek, eethoek en toegang tot het zonnige terras en de royale tuin. De open keuken is in 2024 vernieuwd en voorzien van diverse inbouwapparatuur, waaronder een vaatwasser en koelkast. Via de trap in het woongedeelte bereikt u de eerste verdieping. Hier bevinden zich twee slaapruimtes, beide ingericht met twee eenpersoonsbedden. De achterste slaapkamer is bereikbaar via de eerste slaapkamer. Verder beschikt de woning over een ruime aangebouwde berging met onder andere de cv-opstelling, wasmachine en droger. Parkeren kan op de centrale parkeerplaats bij de ingang van het park, dat is afgesloten met een slagboom. Belkmerduinen 28 is een heerlijke plek voor wie op zoek is naar een eigen vakantiehuis aan de Noord-Hollandse kust. De combinatie van de bijzonder royale tuin, de gunstige ligging vooraan op het park, de vernieuwde keuken en de korte afstand tot strand en duinen maakt dit een aantrekkelijk vakantiehuis. Zowel voor eigen gebruik als voor recreatieve verhuur biedt deze woning volop mogelijkheden. Kom zelf de ruimte, rust en fijne ligging ervaren tijdens een bezichtiging. ----------------------------------------------------------------------------------------------------------------------------------------- Ein herrliches Ferienhaus mit einem überraschend großen Garten, an einem schönen Ort in der Nähe von Dünen, Strand und Meer! Auf dem ruhigen und kleinen Bungalowpark De Belkmerduinen in Sint Maartensvlotbrug dürfen wir dieses charmante, freistehende Ferienhaus zum Verkauf anbieten. Belkmerduinen 28 liegt an einer besonders attraktiven Lage am Eingang des Parks, mit dem Supermarkt direkt gegenüber. Der Park hat nur etwa 50 Ferienhäuser und zeichnet sich durch sein grünes, gemütliches Erscheinungsbild aus. Für die Kinder gibt es unter anderem einen Spielplatz mit Spielgeräten, eine Tischtennisplatte und ein Volleyballfeld. Die wunderschönen Dünen liegen etwa 600 Meter entfernt und den breiten Nordseestrand erreichen Sie schon nach etwa 1,5 Kilometern. Eine herrliche Umgebung für lange Strandspaziergänge, Radtouren durch die Dünen und entspannte Urlaube am Meer. Was dieses Haus besonders macht, ist der auffällig große, vollständig eingezäunte Garten. Hier genießen Sie viel Privatsphäre, Ruhe und das Leben im Freien. Die sonnige Terrasse im Süden bietet viel Platz zum draußen Essen, Entspannen oder einfach nur die Sonne genießen. Auch für Familien mit Kindern und Hundeliebhaber ist dieser großzügige Garten ein großer Pluspunkt. Einteilung: Eingang, Flur, Badezimmer mit Dusche, WC und Waschbecken und ein Schlafzimmer mit einem Einzelbett. Das gemütliche Wohnzimmer verfügt über eine bequeme Sitzecke, Essbereich und Zugang zur sonnigen Terrasse und dem großzügigen Garten. Die offene Küche wurde 2024 erneuert und ist mit verschiedenen Einbaugeräten ausgestattet, darunter eine Geschirrspülmaschine und ein Kühlschrank. Über die Treppe im Wohnbereich erreichen Sie die erste Etage. Hier befinden sich zwei Schlafbereiche, beide mit zwei Einzelbetten eingerichtet. Das hintere Schlafzimmer ist durch das erste Schlafzimmer erreichbar. Darüber hinaus verfügt das Haus über einen geräumigen angebauten Abstellraum mit unter anderem der Heizungsanlage, Waschmaschine und Trockner. Parken ist auf dem zentralen Parkplatz am Eingang des Parks möglich, der mit einer Schranke abgesperrt ist. Belkmerduinen 28 ist ein herrlicher Ort für diejenigen, die ein eigenes Ferienhaus an der Nordholländischen Küste suchen. Die Kombination aus dem besonders großzügigen Garten, der günstigen Lage am Eingang des Parks, der erneuerten Küche und der kurzen Entfernung zum Strand und den Dünen macht dies zu einem attraktiven Ferienhaus. Sowohl für den Eigengebrauch als auch für die touristische Vermietung bietet dieses Haus viele Möglichkeiten. Erleben Sie selbst die Raum, Ruhe und angenehme Lage während einer Besichtigung.

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 · Callinghe Recreatiemakelaars

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.