Buitengronden 7-119, Zwartewaal

Buitengronden 7-119, Zwartewaal

Zwartewaal, Zuid-Holland

€225,000

Asking Price

3

Bedrooms

53 m²

Living Area

Price
€225,000
Net yield
3.6%
ReportInquire
3-bedroom holiday home in Zwartewaal — photo 1 of 5
Landal Makelaardij
1 / 5
3-bedroom holiday home in Zwartewaal — photo 2 of 5
2 / 5
3-bedroom holiday home in Zwartewaal — photo 3 of 5
3 / 5
3-bedroom holiday home in Zwartewaal — photo 4 of 5
4 / 5
3-bedroom holiday home in Zwartewaal — photo 5 of 5
5 / 5

Buitengronden 7-119, Zwartewaal

Zwartewaal · Zuid-Holland · Ref BF-135791Source · Landal Makelaardij · listed 7 Nov 2026
Asking price
€225,000
Listed 6 days ago
Net yield
3.6%
Gross on asking
20.2%
Est. revenue / yr
€45,485
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
53 m²
Land
369 m²
Brixfox Score 71 · BGround lease (erfpacht)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.
3.6%
€9,297 net operating income /yr
Gross yield · all-in basis
17.4%
−13.8 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 Zwartewaal — 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
€263
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€45,485
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
€21,000
Overdrachtsbelasting (transfer tax)€18,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€261,000
+16.0% 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
€45,485
Rental management
−€13,646
Booking channel fees
−€1,819
Cleaning & consumables
−€2,274
Park charge (parkbijdrage)
€/yr−€3,050
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
€/yr−€2,500
Property tax (OZB)
−€210
Maintenance reserve
−€1,800
Insurance
−€500
Btw on the letting (21%)
−€4,029
Box 3 wealth tax
−€4,860
Net operating income
€9,297/yr
Net yield on all-in investment
3.6%

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
3.6%/yr
3.6% 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

Zwartewaal · 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

71B
Rental YieldGood
3.6% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyAverage
47% average occupancy
Nightly RateGood
€263 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
369 m² land area
ZoningPending
Zoning not stated in the listing
TenureAverage
Ground lease
Park rental pool only
Occupancy at 47% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback28.1 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

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: 2021
Energy: C
Condition: excellent
View: water

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 Geniet van licht, ruimte en comfort in deze speels ingedeelde vakantiewoning – ideaal voor gezinnen of vrienden! Indeling De lichte woonkamer met grote glazen pui en openslaande deuren naar het terras zorgt meteen voor dat fijne vakantiegevoel. Binnen en buiten lopen hier moeiteloos in elkaar over. De gezellige eethoek en open keuken maken dit dé plek om samen te koken, eten en ontspannen. Dankzij de energiezuinige elektrische verwarming zit je hier altijd behaaglijk. De hoekkeuken is slim ingedeeld en van alle gemakken voorzien, inclusief een kokend waterkraan. Perfect voor een snelle kop thee of een uitgebreid diner. De hoofdslaapkamer beschikt over een comfortabel boxspringbed en een eigen badkamer. Daarnaast is er een slaapkamer met stapelbed en een speels verhoogde slaapruimte met twee matrassen en handige bergruimte eronder. De woning heeft twee moderne badkamers met inloopdouche, wastafelmeubel en designradiator. Dankzij de ramen zijn ze licht en fris. Op het gezellige terras buiten vind je een loungeset. Parkeren kan op de centrale parkeerplaats van het park. Rendement Deze woning wordt aangeboden met een variabel rendement. Dit betekent dat Roompot na aftrek van de verhuurvergoeding periodiek de werkelijke huuropbrengst aan jou overmaakt. De vaste en variabele kosten betaal je zelf. Met een variabel rendement heb je minder zekerheid over de exacte hoogte van je inkomsten, maar kan je wel van de stijgende vraag naar overnachtingen profiteren. Het uiteindelijke rendement kan dus ook hoger zijn dan vooraf geprognosticeerd. Bij deze overeenkomst heb je diverse mogelijkheden in eigen gebruik. Kavels in erfpacht Het gebied heeft een belangrijke functie voor de waterhuishouding van Nederland. Recreatieschap Voorne-Putten geeft de grond daarom in erfpacht uit aan eigenaren. Daar is geen winstoogmerk mee gemoeid. Het beheer van deze gronden wordt verzorgd door Staatsbosbeheer. De grond gebruik je alsof het eigen grond is. Voor het gebruik van de grond betaal je jaarlijks erfpachtcanon. Bekijk volledige omschrijving Kenmerken Prijs € 225.000 k.k. BTW belast Woonoppervlakte 53 m 2 Perceeloppervlakte 369 m 2 Grondsituatie Erfpacht Soort woning Vrijstaande recreatiewoning Aantal personen 6 Verhuur Koper neemt lopende verhuurbemiddelingsovereenkomst over Verhuurstatus Inclusief lopende verhuurgarantie Bouwvorm Bestaande bouw Bouwjaar 2021 Soort bouw Houtskeletbouw Bouwlagen 2 Warm water Boiler Verwarming Elektrische verwarming Aantal slaapkamers 3 Aantal badkamers 2 Aantal toiletten 1 Inventaris Inclusief inventaris Staat van onderhoud buiten Goed Staat van onderhoud binnen Goed Tuin Tuin (met terras) Parkeervoorziening Openbaar parkeren Verhuurorganisatie Landal Faciliteiten Airco Apart toilet Badkamer op begane grond Combimagnetron Slaapkamer op begane grond Tuin Tweede badkamer Vaatwasser Zonnepanelen Energielabel C Bekijk alle kenmerken Parkinformatie Over het park Parkfoto's Plattegrond Prijslijst Aan het Brielse Meer De ligging Landal Lakeside Resort Brielle ligt direct aan de oevers van het Brielse Meer, een paradijs voor rustzoekers en watersportliefhebbers. Of je nu wilt zwemmen, windsurfen, kanoën of kitesurfen – hier kan het allemaal. Op slechts 5 kilometer afstand ligt het historische vestingstadje Brielle, bekend om zijn sfeervolle straatjes, goed bewaarde vestingwerken en gezellige terrassen. Voor nog meer natuur sta je binnen een half uur in de uitgestrekte Duinen van Voorne. Wie liever de stad opzoekt, bereikt Rotterdam, Delft of Den Haag in minder dan drie kwartier. Zo combineer je moeiteloos natuur, cultuur en ontspanning. Faciliteiten op het park Dit gloednieuwe en duurzame recreatiepark is volledig ingericht op comfort en kwaliteit. Alle woningen zijn gasloos gebouwd en voorzien van duurzame materialen zoals betonnen funderingen en houten gevelbekleding, wat zorgt voor een moderne en natuurlijke uitstraling. Het centrumgebouw vormt het hart van het park, met onder meer een restaurant, fietsverhuur en een servicepunt. Daarnaast beschikt het park over een eigen strandje waar je heerlijk kunt ontspannen of een frisse duik kunt nemen. Bekijk volledige omschrijving Bekijk alle media Bekijk nr. 86 - type Sunset 6 nr. 86 - type Sunset 6 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.