Heernisweg 1-4036, Brouwershaven

Heernisweg 1-4036, Brouwershaven

Brouwershaven, Zeeland

€279,000

Asking Price

3

Bedrooms

70 m²

Living Area

Price
€279,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Brouwershaven — photo 1 of 5
Landal Makelaardij
1 / 5
3-bedroom holiday home in Brouwershaven — photo 2 of 5
2 / 5
3-bedroom holiday home in Brouwershaven — photo 3 of 5
3 / 5
3-bedroom holiday home in Brouwershaven — photo 4 of 5
4 / 5
3-bedroom holiday home in Brouwershaven — photo 5 of 5
5 / 5

Heernisweg 1-4036, Brouwershaven

Brouwershaven · Zeeland · Ref BF-106472Source · Landal Makelaardij · listed 31 Oct 2026
Asking price
€279,000
Net yield
0.0%
Gross on asking
6.7%
Est. revenue / yr
€18,816
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
70 m²
Land
204 m²
Brixfox Score 42 · DKoop (eigen grond)Park pool onlyFinancial 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.
0.0%
€-2,092 net operating income /yr
Gross yield · all-in basis
5.9%
−5.9 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 Brouwershaven — 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 comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.
Expected ADR
€133
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€18,816
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· 9.1% of price, auto-calculated
€25,320
Overdrachtsbelasting (transfer tax)€22,320
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€319,320
+14.5% 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
€18,816
Rental management
−€5,645
Booking channel fees
−€753
Cleaning & consumables
−€941
Park charge (parkbijdrage)
€/yr−€3,050
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€261
Maintenance reserve
−€2,232
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€6,026
Net operating income
−€2,092/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €2,092/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Brixfox model assumption8%
Yield + value growth
0.0%/yr
0.0% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; 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

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Brouwershaven · 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

42D
Rental YieldWeak
0.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
39% average occupancy
Nightly RateAverage
€133 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
204 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

Letting runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 1990
Energy: B
Condition: good
View: water

Listing text from the makelaar, in Dutch

Woningpresentatie Juridische afhandeling Bekijk alle media Bekijk alle media Media 40 Woningplattegrond Bekijk media (46) Kenmerken Parkinformatie Plattegrond Map Zoekt u een keurige recreatiewoning in het heerlijke Zeeland met zonnepanelen? Zoek niet verder en laat u verrassen door deze recreatiewoning gelegen op Port Greve! Net buiten het Zeeuwse Brouwershaven treft u dit verrassende recreatiepark aan. Een schitterend recreatiepark geschikt voor jong en oud! Deze geschakelde recreatiewoning, geschikt voor maximaal 6-personen en gelegen op een perceel eigen grond, heeft u veel te bieden. Laat u verrassen door de speelse bebouwing op het recreatiepark en geniet van de rust en de omgeving. De woning telt drie slaapkamers, waarvan één op de begane grond. In de woning is een lichte woonkamer met open haard, open keuken, badkamer met sauna en tevens een heerlijke – aan het water gelegen – tuin. Het is hier heerlijk genieten, zowel in het hoog als laagseizoen. Dat maakt tevens dat de woning ook een aantrekkelijk verhuurrendement heeft, meer informatie hierover treft u in de verkoopbrochure. Op Port Greve treft u diverse faciliteiten zoals onder andere een overdekt zwembad, restaurant en een parkshop. Het recreatiepark is gelegen aan het Grevelingen meer en hierdoor zijn er ook diverse watersport activiteiten! Bezoek daarnaast de historische Zeeuwse steden en dorpen of breng een bezoek aan Neeltje Jans of het Watersnoodmuseum. De huidige eigenaren heeft in der jaren de recreatiewoning goed onderhouden en de nodige zaken vernieuwd. Januari 2024 zijn er 6 zonnepanelen geïnstalleerd. In november 2022 is de CV-ketel vervangen, in 2021 is de woning geschilderd, in 2020 is een PVC-vloer geplaatst en in 2019 zijn de gevels gereinigd. Indeling: Begane grond -> Entree, toilet, badkamer met inloopdouche en sauna, open keuken, woonkamer met open haard, slaapkamer Verdieping -> Overloop, twee royale slaapkamers met wastafel, berging. Kenmerken: – De woning is in 2024 voorzien van 6 zonnepanelen, wat resulteert in een lagere energiebijdrage; – De CV-ketel is in november 2022 vervangen; – Recreatiewoning met aantrekkelijk verhuurrendement; – Recreatiewoning gelegen op eigen perceel grond, 204m2; – Recreatiewoning inclusief complete verhuurinventaris; – Momenteel zijn er maximaal 2 huisdieren toegestaan in de woning. Bekijk voor meer informatie de uitgebreide verkoopbrochure óf neem contact op met één van onze medewerkers! Bekijk volledige omschrijving Kenmerken Prijs € 279.000 k.k. Woonoppervlakte 70 m 2 Perceeloppervlakte 204 m 2 Grondsituatie Eigen grond Soort woning Geschakelde recreatiewoning Aantal personen 6 Verhuur Koper neemt lopende verhuurbemiddelingsovereenkomst over Verhuurstatus Inclusief lopende verhuurgarantie Bouwvorm Bestaande bouw Bouwjaar 1990 Bouwlagen 2 Dakbedekking Dakpannen Warm water Combiketel Verwarming Centrale verwarming Aantal slaapkamers 3 Aantal badkamers 1 Aantal toiletten 1 Inventaris Inclusief inventaris Staat van onderhoud buiten Goed Staat van onderhoud binnen Goed Tuin Tuin (met terras) Parkeervoorziening Openbaar parkeren Ligging Aan vaarwater Verhuurorganisatie Landal Faciliteiten Apart toilet Badkamer op begane grond Open haard/sfeerhaard Sauna Slaapkamer op begane grond Tuin Energielabel B Bekijk alle kenmerken Parkinformatie Over het park Parkfoto's Plattegrond Prijslijst Diverse typen bungalows en appartementen direct aan het Grevelingenmeer Zeer veelzijdig en kindvriendelijk park met een uitgebreid faciliteitenaanbod Bij het strand op het Zeeuwse eiland Schouwen-Duiveland Port Greve bestaat uit 575 recreatiewoningen, direct gelegen aan het Zeeuwse Grevelingenmeer. Dat betekent wandelen op het strand, vliegeren, surfen, zeilen en natuurlijk zonnebaden. In Zeeland schijnt de zon meer dan waar dan ook in Nederland. Vanuit Landal Port Greve bent u zo bij de Deltawerken en Deltapark Neeltje Jans. Door de nabijheid van verschillende dorpjes, krijgt u tijdens uw vakantie een goede indruk van het dagelijks leven in Zeeland. De sportievelingen kunnen lekker kitesurfen of blokarten op het strand. Port Greve is een zeer veelzijdig park met diverse typen recreatiewoningen en appartementen en een uitgebreid faciliteitenaanbod. De kinderen vervelen zich hier geen moment. Zo kunnen ze knutselen in de Bollo Club of zwemmen in het overdekt zwembad met drie aparte kleuterbaden en een glijbaan. Verder vindt u op het park onder andere een kinderscooterbaan, airtrampoline, overdekte boogschietbaan, slijterij, restaurant, supermarkt, kinderopvang en diverse speelautomaten. Bekijk volledige omschrijving Bekijk alle media Bekijk nr. 4036 - type 6M nr. 4036 - type 6M Download de brochure voor o.a. een overzicht met de huuropbrengsten en vaste lasten!

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

2 free AI questions a day · a free account gets 5 — 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

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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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.