Willebrordusplein 28-E, Zoutelande

Willebrordusplein 28-E, Zoutelande

Zoutelande

Town centre · Beach on foot

€499,000

Asking Price

2

Bedrooms

72 m²

Living Area

Recreatie

Recreatiebestemming

Price
€499,000
Net yield
0.1%
Inquire
2-bedroom holiday home in Zoutelande — photo 1 of 5
Makelaarskantoor Wisse Vastgoed
1 / 5
2-bedroom holiday home in Zoutelande — photo 2 of 5
2 / 5
2-bedroom holiday home in Zoutelande — photo 3 of 5
3 / 5
2-bedroom holiday home in Zoutelande — photo 4 of 5
4 / 5
2-bedroom holiday home in Zoutelande — photo 5 of 5
5 / 5

Willebrordusplein 28-E, Zoutelande

Zoutelande · Zeeland Coast · Ref BF-1242Source · Makelaarskantoor Wisse Vastgoed · listed 21 Jun 2026
Asking price
€499,000
Net yield
0.1%
Gross on asking
6.4%
Est. revenue / yr
€32,179
Bedrooms
2
Built area
72 m²
Brixfox Score 55 · 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.
0.1%
€770 net operating income /yr
Gross yield · all-in basis
5.8%
−5.7 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 Zoutelande — 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
€145
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
61%
Full-year estimate, market-calibrated
Projected annual revenue
€32,179
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· 8.6% of price, auto-calculated
€42,920
Overdrachtsbelasting (transfer tax)€39,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€550,920
+10.4% 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
€32,179
Rental management
−€9,654
Booking channel fees
−€1,287
Cleaning & consumables
−€1,609
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€467
Maintenance reserve
−€3,992
Insurance
−€300
Box 3 wealth tax
−€10,850
Net operating income
€770/yr
Net yield on all-in investment
0.1%

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% · Zoutelande 5-yr avg — historical, not a forecast8%
Indicative total return
0.1%/yr
0.1% 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

Zoutelande · 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

55C
Rental YieldWeak
0.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
61% average occupancy
Nightly RateAverage
€145 per night
Visual AppealPending
Analysis pending
Size & SpacePending
72 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 0.1% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
ADR of €145 limits revenue ceiling — consider repositioning potential

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback47.9 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

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.

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: 2015
Energy: a
Situation: Town centre
Beach: Beach on footListing: “In het hart van het charmante Zoutelande, te midden van de prachtige duinen en slechts een steenworp verwijderd van het strand, bevindt zich dit exclusieve penthouse op de bovenste verdieping van een kleinschalig appartementencomplex met ee”

Listing text from the makelaar, in Dutch

Uniek penthouse aan de duinen van Zoutelande, gebouwd in 2015 en voorzien van o.a. 2 slaapkamers! In het hart van het charmante Zoutelande, te midden van de prachtige duinen en slechts een steenworp verwijderd van het strand, bevindt zich dit exclusieve penthouse op de bovenste verdieping van een kleinschalig appartementencomplex met een recreatieve bestemming. Hier ervaart u het ultieme vakantiegevoel, gecombineerd met de rust en het comfort van een modern appartement. De ideale uitvalsbasis om te genieten van alles wat Zoutelande en de Zeeuwse kust te bieden hebben. Sinds 1 januari 2026 profiteert u als nieuwe eigenaar van het verlaagde tarief overdrachtsbelasting 8% i.p.v. 10,4%. RECREATIEVE BEWONING/ZWEIT WOHNSITZ/HOLIDAY HOME. Indeling: Bij binnenkomst valt direct de sfeervolle en lichte indeling van het appartement op. De woonkamer is een lichte ruimte en biedt een prachtig uitzicht over de omgeving. De open keuken is slim ingedeeld en biedt alle moderne gemakken, van hoogwaardige apparatuur tot een praktische indeling die koken een plezier maakt. Vanuit de keuken bereikt u de loggia, een beschutte buitenruimte op het noordwesten waar u heerlijk kunt ontspannen, genietend van de Zeeuwse lucht en de serene sfeer. De hal verbindt alle vertrekken op een logische en aangename manier. De twee slaapkamers bieden een oase van rust en comfort. De badkamer is modern en functioneel ingericht, voorzien van een inloopdouche en wastafel. Het separate toilet en de berging met technische installaties maken het geheel compleet en zorgen voor een praktische woonervaring. Parkeren en berging: Op eigen terrein is een eigen parkeerplaats aanwezig en tevens is er een externe berging behorend bij het appartement. Ideaal voor uw fietsen en strandspullen. Of voor de opslag van uw privé spullen terwijl het appartement verhuurd wordt! Het dorp Zoutelande: ‘De Zeeuwse Riviera’ Dit penthouse biedt niet alleen een geweldige woonruimte, maar ook een locatie die zijn gelijke niet kent. Zoutelande staat bekend om zijn unieke ligging aan de zuidkust van Walcheren, met kilometerslange stranden die worden omsloten door duinen. De zonuren in dit deel van Nederland zijn uitzonderlijk hoog, waardoor het vaak de titel ‘De Zeeuwse Riviera’ krijgt. Het dorp heeft een gezellige sfeer, met een mix van kleine boetiekjes, sfeervolle terrassen en uitstekende eetgelegenheden. Bovendien biedt de omgeving talloze mogelijkheden voor wandel- en fietsliefhebbers, met schitterende routes door de duinen en langs de kust. Of u nu op zoek bent naar een tweede woning, een vakantiewoning of een investering met verhuurpotentie, dit penthouse is een kans die u niet wilt laten liggen. Hier vindt u een unieke combinatie van luxe, comfort en een fantastische locatie in één van de mooiste kustplaatsen van Nederland.

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 · Makelaarskantoor Wisse Vastgoed

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.