Laan Van Cavelot 1-4, Cadzand

Laan Van Cavelot 1-4, Cadzand

Cadzand, Zeeland

Beach 700 m

€595,000

Asking Price

4

Bedrooms

122 m²

Living Area

Price
€595,000
Net yield
1.3%
ReportInquire
4-bedroom holiday home in Cadzand — photo 1 of 5
Landal Makelaardij
1 / 5
4-bedroom holiday home in Cadzand — photo 2 of 5
2 / 5
4-bedroom holiday home in Cadzand — photo 3 of 5
3 / 5
4-bedroom holiday home in Cadzand — photo 4 of 5
4 / 5
4-bedroom holiday home in Cadzand — photo 5 of 5
5 / 5

Laan Van Cavelot 1-4, Cadzand

Cadzand · Zeeland · Ref BF-106397Source · Landal Makelaardij · listed 31 Oct 2026
Asking price
€595,000
Listed today
Net yield
1.3%
Gross on asking
8.4%
Est. revenue / yr
€50,256
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
4
Built area
122 m²
Land
807 m²
Brixfox Score 58 · C+Koop (eigen grond)Financial 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.
1.3%
€8,652 net operating income /yr
Gross yield · all-in basis
7.6%
−6.3 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 Cadzand — 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
€328
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
42%
Full-year estimate, market-calibrated
Projected annual revenue
€50,256
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· 8.5% of price, auto-calculated
€50,600
Overdrachtsbelasting (transfer tax)€47,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€660,600
+11.0% 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
€50,256
Rental management
−€15,077
Booking channel fees
−€2,010
Cleaning & consumables
−€2,513
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€556
Maintenance reserve
−€4,760
Insurance
−€500
Box 3 wealth tax
−€12,938
Net operating income
€8,652/yr
Net yield on all-in investment
1.3%

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% · Cadzand 5-yr avg — historical, not a forecast8%
Yield + value growth
1.3%/yr
1.3% 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

Cadzand · Zeeland

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

58C
Rental YieldWeak
1.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
42% average occupancy
Nightly RateStrong
€328 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
807 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €328 — positioned in the top tier
Generous 807 m² land — room for expansion or amenities
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 1.3% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 42% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback25.1 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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

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: 2012
Energy: B
Condition: good
View: park-green
Beach: Beach 700 mListing: “Het strand bevindt zich op circa 700 meter van de woning.”

Listing text from the makelaar, in Dutch

Woningpresentatie Juridische afhandeling Bekijk alle media Bekijk alle media Media 23 Woningplattegrond Bekijk media (27) Kenmerken Parkinformatie Plattegrond Map Deze ruime vakantiewoning is gelegen op het hoogste punt van Noordzee Residence Cadzand-Bad! De woning ligt aan een rustig hofje met vlakbij een leuk speeltuintje voor de kinderen. De aangebouwde garage is ideaal voor extra opbergruimte of om fietsen in te stallen. Met een tuin op het zuidwesten heb je een heerlijke zonoriëntatie. De terrasoverkapping zorgt voor extra schaduw en door de terrasheaters kan je hier zelfs tijdens koudere avonden heerlijk vertoeven. Het strand bevindt zich op circa 700 meter van de woning. Met een perceeloppervlakte van 807 m² is dit met recht een tweede woning te noemen. Maak snel kennis met ’t Hoge Duyn 4! Indeling Via de entree kom je in de hal welke toegang biedt tot de trapopgang, de meterkast, het toilet, en de woonkamer. De gezellige woonkamer is voorzien van een mooie pvc vloer en vloerverwarming. De leefruimte heeft een sfeervolle zithoek en een ruime eethoek. De keuken beschikt over inbouwapparatuur en biedt ruimschoots opberg- en werkruimte. Aangrenzend aan de keuken vind je de bijkeuken welke is voorzien van de witgoedaansluitingen. Vanuit de keuken/woonkamer kun je via dubbele openslaande tuindeuren naar het overdekte terras. 1e verdieping Op de eerste verdieping bevinden zich drie slaapkamers en een badkamer. De badkamer is voorzien van een douche, een wastafel en een sauna. Heerlijk genieten van een privéwellness in je eigen huis! Een tweede toilet complementeert het geheel. 2e verdieping De vierde slaapkamer is gesitueerd in de toren en is middels een speels lopende trap bereikbaar. Bijzonderheden – Niet in verhuur – Op korte afstand van het Noordzeestrand (ca. 700m) – Op korte afstand van de centrumvoorzieningen (ca. 650m) – Zuidwestelijke oriëntatie tuin en terras – Kunststof kozijnen met HR++ beglazing – Verwarming middels Hr combiketel en vloerverwarming begane grond – Parkeergelegenheid op eigen terrein – Garage, eventueel ook als 5e slaapkamer mogelijk – Hoogste punt van het domein De faciliteiten op het park Hier kom je niets tekort. Kinderen vermaken zich in de speeltuin of op het grote speelschip. Ondertussen geniet jij van sport en ontspanning met padel, squash, tennis of een potje bowling. Het park heeft een supermarkt, restaurant, afhaalservice én fietsverhuur. Of je nu actief op pad gaat of gewoon wil relaxen in je luxe vakantievilla: Cadzand-Bad heeft alles voor een onbezorgde vakantie Bekijk volledige omschrijving Bekijk alle media verkocht Bekijk Laan van Cavelot nr. 018 - type Villa 6A Laan van Cavelot nr. 018 - type Villa 6A Goed onderhouden, vrijstaande recreatiewoning aan het water met eigen waterterras nabij strand en zee Vrijstaande 8-persoons recreatievilla op een uitzonderlijk royaal perceel eigen grond nabij strand Bekijk 't Lage Duyn nr. 36 - type villa 6b 't Lage Duyn nr. 36 - type villa 6b Vrijstaande 6-persoons recreatievilla op een uitzonderlijk ruim perceel van maar liefst 852 m² eigen grond Bekijk t Lage Duyn nr. 54 - type Villa 6B Luxe t Lage Duyn nr. 54 - type Villa 6B Luxe Recent gerestylede vrijstaande 6-persoons recreatiewoning met uitzonderlijk groot perceel Bekijk Noordduynen nr. 16 - type Villa 10A Luxe Noordduynen nr. 16 - type Villa 10A Luxe Royale vrijstaande 10-persoons villa op een fraai perceel van circa 650 m² eigen grond Bekijk Laan van Cavelot nr. 4 - type 6-persoons Laan van Cavelot nr. 4 - type 6-persoons Bekijk Laan van Cavelot nr. 6 - type Villa 6B Luxe Laan van Cavelot nr. 6 - type Villa 6B Luxe Bekijk Crakezand nr. 23 - type Watervilla 6B Crakezand nr. 23 - type Watervilla 6B Sfeervolle, vrijstaande 6-persoons recreatiewoning op het geliefde park Noordzee Résidence Cadzand-Bad Bekijk Laan van Cavelot nr. 116 - type 4-persoons Laan van Cavelot nr. 116 - type 4-persoons Bekijk Crakezand nr. 17 - type Watervilla 6A Luxe Crakezand nr. 17 - type Watervilla 6A Luxe Bekijk Duinzicht nr. 7 - type De Parade 14 Duinzicht nr. 7 - type De Parade 14 Bekijk Laan van Cavelot nr. 96 - type Villa 8A Luxe Laan van Cavelot nr. 96 - type Villa 8A Luxe Bekijk Laan van Cavelot nr. 56 - type Villa 6A Luxe Laan van Cavelot nr. 56 - type Villa 6A Luxe Bekijk 't Hoge Duyn nr. 4 - niet verhurend 't Hoge Duyn nr. 4 - niet verhurend Download de brochure voor o.a. een overzicht met de huuropbrengsten en vaste lasten! Goed onderhouden, vrijstaande recreatiewoning aan het water met eigen waterterras nabij strand en zee

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 · Landal 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.