Westkapelseweg 19-C, Zoutelande

Westkapelseweg 19-C, Zoutelande

Zoutelande

Town centre · Near the beach

€500,000

Asking Price

2

Bedrooms

57 m²

Living Area

Recreatie

Recreatiebestemming

Price
€500,000
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

Westkapelseweg 19-C, Zoutelande

Zoutelande · Zeeland Coast · Ref BF-1361Source · Makelaarskantoor Wisse Vastgoed · listed 21 Jun 2026
Asking price
€500,000
Net yield
0.1%
Gross on asking
6.4%
Est. revenue / yr
€32,005
Bedrooms
2
Built area
57 m²
Brixfox Score 49 · 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.
0.1%
€633 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
€144
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
61%
Full-year estimate, market-calibrated
Projected annual revenue
€32,005
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
€43,000
Overdrachtsbelasting (transfer tax)€40,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€552,000
+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
€32,005
Rental management
−€9,602
Booking channel fees
−€1,280
Cleaning & consumables
−€1,600
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€468
Maintenance reserve
−€4,000
Insurance
−€300
Box 3 wealth tax
−€10,872
Net operating income
€633/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

49C
Rental YieldWeak
0.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
61% average occupancy
Nightly RateAverage
€144 per night
Visual AppealPending
Analysis pending
Size & SpacePending
57 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 0.1% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
ADR of €144 limits revenue ceiling — consider repositioning potential

Consider carefully.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback48.9 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: 1957
Energy: a
Situation: Town centre
Beach: Near the beachListing: “Bent u op zoek naar een recreatie-appartement met goede verhuurmogelijkheden en een fantastische ligging vlak bij strand en duinen?”

Listing text from the makelaar, in Dutch

Bent u op zoek naar een recreatie-appartement met goede verhuurmogelijkheden én een fantastische ligging vlak bij strand en duinen? Aan de Westkapelseweg 19C in Zoutelande worden twee recreatie-appartementen op de begane grond aangeboden, gelegen op een unieke locatie op steenworpafstand van zee, strand en het gezellige dorpscentrum. De twee appartementen op de begane grond worden uitsluitend gezamenlijk verkocht voor een vraagprijs van € 500.000,- k.k. Daarnaast zijn ook de twee appartementen op de eerste verdieping beschikbaar. Deze appartementen zijn zowel gezamenlijk als afzonderlijk te koop voor € 250.000,- k.k. per appartement. Het is tevens mogelijk om alle vier de appartementen gezamenlijk aan te kopen voor een totale vraagprijs van € 998.000,- k.k. Zie voor meer informatie de vermelding van Westkapelseweg 19D Zoutelande. Beide appartementen op de begane grond zijn geschikt voor 2 personen. Aan de achterzijde geniet u van uitzicht op de duinen en de gezamenlijke tuin, welke wordt gedeeld met de eigenaren van de overige appartementen. Het gebouw is gelegen op 407 m² erfpachtgrond en bevindt zich op korte afstand van alle voorzieningen die Zoutelande zo geliefd maken. Bovendien profiteert u sinds 1 januari 2026 als nieuwe eigenaar van het verlaagde tarief overdrachtsbelasting van 8% in plaats van 10,4%. RECREATIEVE BEWONING / ZWEITWOHNSITZ / SECOND HOME Indeling Aan de voorzijde van het gebouw bevindt zich de entree van appartement “Zee”. Appartement “Zon” heeft een eigen entree aan de achterzijde van het pand. Beide appartementen beschikken over een woonkamer met keukenblok, een slaapkamer en een badkamer voorzien van douche en toilet. Vanuit de achterzijde kijkt u prachtig uit op de duinen en de tuin. Algemeen De appartementen zijn goed onderhouden, hoewel enkele onderdelen enigszins gedateerd zijn. Het dak is recent vernieuwd en de appartementen worden verwarmd middels centrale verwarming. Locatie Het levendige centrum van Zoutelande bevindt zich op slechts 150 meter afstand en biedt diverse winkels, terrassen en restaurants. Daarnaast liggen de supermarkt en bakker praktisch tegenover het gebouw. Dankzij het zuidgerichte strand en de karakteristieke hoge duinen behoort Zoutelande tot één van de populairste badplaatsen van Zeeland. Interesse? Neem gerust contact op met ons kantoor voor het plannen van een bezichtiging. Wij leiden u graag rond door deze recreatie-appartementen. Makelaarskantoor Wisse Vastgoed — Thuis in Zeeland. Misschien tot binnenkort!

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.