Nieuwe Zeedijk 1-017, Hellevoetsluis

Nieuwe Zeedijk 1-017, Hellevoetsluis

Hellevoetsluis, Zuid-Holland

Near the beach

€399,000

Asking Price

4

Bedrooms

151 m²

Living Area

Price
€399,000
Net yield
0.5%
ReportInquire
4-bedroom holiday home in Hellevoetsluis — photo 1 of 5
Landal Makelaardij
1 / 5
4-bedroom holiday home in Hellevoetsluis — photo 2 of 5
2 / 5
4-bedroom holiday home in Hellevoetsluis — photo 3 of 5
3 / 5
4-bedroom holiday home in Hellevoetsluis — photo 4 of 5
4 / 5
4-bedroom holiday home in Hellevoetsluis — photo 5 of 5
5 / 5

Nieuwe Zeedijk 1-017, Hellevoetsluis

Hellevoetsluis · Zuid-Holland · Ref BF-106537Source · Landal Makelaardij · listed 31 Oct 2026
Asking price
€399,000
Net yield
0.5%
Gross on asking
9.0%
Est. revenue / yr
€36,027
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
151 m²
Land
366 m²
Brixfox Score 53 · CKoop (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.
0.5%
€2,023 net operating income /yr
Gross yield · all-in basis
8.0%
−7.5 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 Hellevoetsluis — 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
€240
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
41%
Full-year estimate, market-calibrated
Projected annual revenue
€36,027
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· 8.8% of price, auto-calculated
€34,920
Overdrachtsbelasting (transfer tax)€31,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€448,920
+12.5% 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
€36,027
Rental management
−€10,808
Booking channel fees
−€1,441
Cleaning & consumables
−€1,801
Park charge (parkbijdrage)
€/yr−€3,050
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€373
Maintenance reserve
−€3,192
Insurance
−€500
Btw on the letting (21%)
−€2,721
Box 3 wealth tax
−€8,618
Net operating income
€2,023/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.

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
0.5%/yr
0.5% 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

Hellevoetsluis · Zuid-Holland

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

53C
Rental YieldWeak
0.5% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
41% average occupancy
Nightly RateGood
€240 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
366 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 0.5% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback221.9 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 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.

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: 2002
Energy: B
Condition: good
View: garden
Beach: Near the beachListing: “Unieke ligging nabij strand, jachthaven en historische vestingstad Hellevoetsluis”

Listing text from the makelaar, in Dutch

Woningpresentatie Juridische afhandeling Bekijk alle media Bekijk alle media Media 36 Woningplattegrond Bekijk media (42) Kenmerken Parkinformatie Plattegrond Map Ruime 8-persoons vakantiewoning met sauna en dakterras – Cape Helius, Hellevoetsluis Op het gewilde Cape Helius in Hellevoetsluis mogen wij u deze sfeervolle en royale recreatiewoning aanbieden, gelegen op een perceel van 366 m² eigen grond. Deze woning combineert comfort, luxe en een unieke ligging met adembenemend uitzicht op de levendige jachthaven. De ruime woonkamer is voorzien van grote raampartijen, waardoor u optimaal profiteert van lichtinval én het prachtige uitzicht. De open keuken met gezellige eettafel vormt het hart van de woning – ideaal voor lange diners of ontspannen ontbijtjes met familie en vrienden. De woning beschikt over vier comfortabele slaapkamers, verdeeld over meerdere etages, en twee moderne badkamers. Voor ultieme ontspanning is één van de badkamers uitgerust met een privésauna. Een absoluut hoogtepunt is het recent vernieuwde dakterras, waar u de hele dag door kunt genieten van zon, rust en uitzicht over de jachthaven. Kenmerken: • Perceel van 366 m² eigen grond • Geschikt voor 8 personen • Ruime woonkamer met grote raampartijen en uitzicht op de jachthaven • Open keuken met eethoek • 4 slaapkamers, verdeeld over meerdere etages • 2 badkamers, waarvan één met privésauna • Groot, vernieuwd dakterras • Unieke ligging nabij strand, jachthaven en historische vestingstad Hellevoetsluis Bekijk volledige omschrijving Kenmerken Prijs € 399.000 k.k. Woonoppervlakte 151 m 2 Perceeloppervlakte 366 m 2 Grondsituatie Eigen grond Soort woning Vrijstaande recreatiewoning Aantal personen 8 Verhuur Koper neemt lopende verhuurbemiddelingsovereenkomst over Verhuurstatus Inclusief lopende verhuurgarantie Bouwvorm Bestaande bouw Bouwjaar 2002 Bouwlagen 3 Warm water Combiketel Verwarming Centrale verwarming Aantal slaapkamers 4 Aantal badkamers 2 Aantal toiletten 2 Inventaris Inclusief inventaris Staat van onderhoud buiten Goed Staat van onderhoud binnen Goed Staat van onderhoud inventaris Goed Tuin Tuin (met terras) + balkon of dakterras Parkeervoorziening Eigen parkeerplaats(en) Verhuurorganisatie Landal Faciliteiten Airco Apart toilet Combimagnetron Ligbad Sauna Tuin Tweede badkamer Vaatwasser Energielabel B Bekijk alle kenmerken Parkinformatie Over het park Parkfoto's Plattegrond Prijslijst Luxe resort met eigen jachthaven De ligging Cape Helius ligt in Hellevoetsluis, direct aan de oevers van het Haringvliet. Hier geniet je van een prachtig uitzicht over het water en volop mogelijkheden voor zeilen, varen en andere watersporten. Aan de andere kant van het park liggen uitgestrekte landschappen, historische stadjes en gezellige horecagelegenheden. Dankzij de gunstige ligging sta je binnen een half uur op de ring van Rotterdam, binnen drie kwartier in Breda en binnen een uur in Antwerpen. Cape Helius is daarmee een perfecte uitvalsbasis voor wie rust en natuur wil combineren met stedelijke uitstapjes. Faciliteiten op het park Dit vijfsterren resort biedt alles voor een ontspannen en compleet verblijf. De luxe jachthaven met moderne voorzieningen, geschikt voor jachten en zeilboten tot vier meter diepgang, vormt het kloppend hart van het park. Daarnaast zijn er een wandelpromenade, een zuidstrand, een mini Food Market en een sfeervol bar-restaurant. Voor gezinnen is er een speeltuin en fietsverhuur, terwijl sportievelingen en natuurliefhebbers genieten van de vismogelijkheden en de directe toegang tot het water. De combinatie van hoogwaardige strandhuizen en appartementen, uitstekende faciliteiten en de unieke ligging aan het Haringvliet maakt Cape Helius tot een bestemming waar maritieme luxe en vakantieplezier samenkomen. Bekijk volledige omschrijving Bekijk alle media Bekijk De Ruyter nr. 317 - type niet verhurend De Ruyter nr. 317 - type niet verhurend Bekijk Vlietkade nr. 017 - type CG Comfort Vlietkade nr. 017 - type CG Comfort Bekijk De Ruyter nr. 313 - type CB Comfort De Ruyter nr. 313 - type CB Comfort 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.