Westkapelseweg 19-B, Zoutelande

Westkapelseweg 19-B, Zoutelande

Zoutelande

Town centre · Beach on foot

€825,000

Asking Price

4

Bedrooms

136 m²

Living Area

Recreatie

Recreatiebestemming

Price
€825,000
Net yield
0.0%
Inquire
4-bedroom holiday home in Zoutelande — photo 1 of 5
Makelaarskantoor Wisse Vastgoed
1 / 5
4-bedroom holiday home in Zoutelande — photo 2 of 5
2 / 5
4-bedroom holiday home in Zoutelande — photo 3 of 5
3 / 5
4-bedroom holiday home in Zoutelande — photo 4 of 5
4 / 5
4-bedroom holiday home in Zoutelande — photo 5 of 5
5 / 5

Westkapelseweg 19-B, Zoutelande

Zoutelande · Zeeland Coast · Ref BF-1359Source · Makelaarskantoor Wisse Vastgoed · listed 21 Jun 2026
Asking price
€825,000
Net yield
0.0%
Gross on asking
4.6%
Est. revenue / yr
€37,763
Bedrooms
4
Built area
136 m²
Brixfox Score 46 · CGround lease (erfpacht)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.
0.0%
€-5,825 net operating income /yr
Gross yield · all-in basis
4.2%
−4.2 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
€185
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€37,763
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· 8.4% of price, auto-calculated
€69,000
Overdrachtsbelasting (transfer tax)€66,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€903,000
+9.5% 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
€37,763
Rental management
−€11,329
Booking channel fees
−€1,511
Cleaning & consumables
−€1,888
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€771
Maintenance reserve
−€6,600
Insurance
−€300
Box 3 wealth tax
−€17,939
Net operating income
€-5,825/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 €5,825/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.

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
0.0%/yr
0.0% 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

46C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
56% average occupancy
Nightly RateAverage
€185 per night
Visual AppealPending
Analysis pending
Size & SpacePending
136 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 56% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback149.9 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.

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.

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: 1987
Energy: a
Situation: Town centre
Beach: Beach on footListing: “Een unieke plek aan de Zeeuwse kust, met vrij uitzicht op de duinen en alle voorzieningen van het gezellige Zoutelande op loopafstand.”

Listing text from the makelaar, in Dutch

Stelt u zich eens voor: vanuit uw eigen tuin direct het duin oplopen en binnen enkele minuten met uw voeten in het zand staan. Dit bijzondere appartement met royale garage én een extra (bijbehorend) appartement voor vier personen op de begane grond maakt dat mogelijk. Een unieke plek aan de Zeeuwse kust, met vrij uitzicht op de duinen en alle voorzieningen van het gezellige Zoutelande op loopafstand. Gelegen op 425 m² erfpachtgrond biedt deze woning volop mogelijkheden, zoals recreatieve verhuur en/of eigen gebruik. Sinds 1 januari 2026 profiteert u van het verlaagde tarief overdrachtsbelasting van 8% in plaats van 10,4%. RECREATIEVE BEWONING / ZWEITWOHNSITZ / SECOND HOME Indeling De hoofdwoning bevindt zich op de eerste verdieping en is bereikbaar via een buitentrap. Vanuit de hal heeft u toegang tot twee slaapkamers, een toilet en de badkamer met ligbad, douche, wastafel en tweede toilet. De royale living met open keuken vormt het hart van de woning. Dankzij het hoge plafond tot in de nok ontstaat een sfeervolle en ruimtelijke leefomgeving. Vanuit de woonkamer stapt u zo het balkon op, waar u kunt genieten van het geluid van de zee en het uitzicht op de duinen. Op de begane grond bevinden zich de ruime garage en het separate appartement met eigen entree. Het appartement beschikt over een woonkamer met open keuken, twee slaapkamers en een badkamer. De garage biedt volop ruimte voor opslag en aan de achterzijde zijn er nog 2 parkeerplaatsen. Algemeen De woning is door de jaren heen goed onderhouden. Hoewel enkele onderdelen een eigentijdse update kunnen gebruiken, is het dak recent vernieuwd en wordt de woning verwarmd middels centrale verwarming. Locatie De ligging is werkelijk ideaal: op slechts 150 meter van het levendige centrum van Zoutelande met diverse winkels, restaurants en gezellige terrassen. De supermarkt en bakker bevinden zich zelfs direct tegenover de woning. Met het zuidgerichte strand en de indrukwekkende duinen behoort Zoutelande tot de mooiste badplaatsen van Zeeland. Graag laten wij u dit bijzondere object persoonlijk ervaren. Onze makelaar vertelt u tijdens een bezichtiging graag meer over de mogelijkheden en de unieke ligging. Heeft deze woning uw interesse gewekt? Neem gerust contact op met ons kantoor voor het maken van een afspraak. Makelaarskantoor Wisse Vastgoed – Thuis in Zeeland.

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.