Hoogerwerfsweg "De elf Boompjes" 74, Bruinisse

Hoogerwerfsweg "De elf Boompjes" 74, Bruinisse

Bruinisse

Sheltered position · Outside the built-up area · Next to a park · On a holiday park · Quiet road

€242,500

Asking Price

4

Bedrooms

112 m²

Living Area

Recreatie

Recreatiebestemming

Price
€242,500
Net yield
0.1%
ReportInquire
4-bedroom holiday home in Bruinisse — photo 1 of 5
Van den Ouden Makelaars
1 / 5
4-bedroom holiday home in Bruinisse — photo 2 of 5
2 / 5
4-bedroom holiday home in Bruinisse — photo 3 of 5
3 / 5
4-bedroom holiday home in Bruinisse — photo 4 of 5
4 / 5
4-bedroom holiday home in Bruinisse — photo 5 of 5
5 / 5

Hoogerwerfsweg "De elf Boompjes" 74, Bruinisse

Bruinisse · Zeeland Coast · Ref BF-159951Source · Van den Ouden Makelaars · listed 12 Nov 2026
Asking price
€242,500
Listed 1 day ago
Net yield
0.1%
Gross on asking
7.7%
Est. revenue / yr
€18,736
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
112 m²
Land
472 m²
Brixfox Score 34 · FKoop (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%
€274 net operating income /yr
Gross yield · all-in basis
6.7%
−6.6 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 Bruinisse — 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
€149
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
36%
Full-year estimate, market-calibrated
Projected annual revenue
€18,736
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, -6% for the photo quality.
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· 9.2% of price, auto-calculated
€22,400
Overdrachtsbelasting (transfer tax)€19,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· the listing says this home needs renovation — the published yield excludes that cost; enter your own quote
€
Furniture & STR launch
€
All-in investment
€279,900
+15.4% 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
€18,736
Rental management
−€5,621
Booking channel fees
−€749
Cleaning & consumables
−€937
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€227
Maintenance reserve
−€1,940
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€5,238
Net operating income
€274/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.

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
0.1%/yr
0.1% 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

Bruinisse · 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

34F
Rental YieldWeak
0.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
36% average occupancy
Nightly RateAverage
€149 per night
Visual AppealWeak
3/10 visual appeal
Size & SpaceGood
472 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
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
Occupancy at 36% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback1021.5 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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 1985
Energy: a
Condition: needs-renovation
View: garden
Situation: Sheltered position · Outside the built-up area · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Een vrijstaande recreatiewoning om helemaal naar je eigen hand te zetten Zoek je een recreatiewoning die je vanaf de basis naar jouw wensen inricht? Aan de Hoogerwerfsweg 74 in Bruinisse vind je een vrijstaande woning die een volledige renovatie en modernisering nodig heeft. Met drie slaapkamers (meerdere mogelijk), een tuinkamer, een tuin rondom en een ruime stenen garage biedt deze woning volop mogelijkheden. De ligging op een rustig en goed onderhouden vakantiepark, de lage parkkosten en de vrijheid rond recreatieve verhuur vormen een mooie basis voor jouw plannen. De woning is per direct beschikbaar, dus je kunt meteen aan de slag. Wonen Je rijdt het park op en parkeert de auto’s op eigen terrein. Via de voordeur stap je de hal binnen. Hier vind je de meterkast, ruimte voor je jassen, een kleine berging en een betegelde toiletruimte met een fonteintje en radiator. Vanuit de hal loop je door naar de woonkamer aan de voorzijde. Op de vloer liggen plavuizen en radiatoren zorgen voor de verwarming. Aan de achterzijde ligt de aangebouwde tuinkamer, met ruimte voor een eettafel of een zithoek met zicht op de tuin. Via de openslaande deuren stap je naar buiten. De open keuken verbindt de woonkamer met de tuinkamer. De huidige keuken is zeer eenvoudig en vraagt om volledige vernieuwing. Hier kies je zelf de indeling, materialen en apparatuur die bij jouw wensen passen. Ook vind je hier de ruimte met de cv-installatie. Slapen en opfrissen Vanuit de hal neem je de bordestrap naar boven. Halverwege bereik je een extra bergruimte, handig voor spullen die je minder vaak gebruikt. De overloop op de eerste verdieping geeft toegang tot drie slaapkamers en de badkamer. De volledig betegelde badkamer beschikt over een ligbad, een wastafelmeubel, een radiator en natuurlijke ventilatie. Vanuit een slaapkamer aan de achterzijde krijg je middels een vaste trap toegang tot de voormalige bergzolder. Deze ruimte biedt mogelijkheden als extra slaap- of speelkamer. De dakkapel zorgt hier voor meer ruimte en daglicht. Ook op deze verdiepingen ga je aan de slag met de renovatie en modernisering. Buitenleven De tuin loopt rondom de woning. Aan de voorzijde vind je parkeerruimte, gras en beplanting. Via de vrije achterom bereik je de achtertuin, waar je voldoende privacy hebt. Op het terras zoek je een plek voor je tuintafel of een comfortabele zitplek. In de tuin staat een ruime stenen garage met een betonvloer, elektra, een kanteldeur en een aparte loopdeur. De steekzolder in de garage geeft je extra opslagruimte. Zo heb je volop plek voor fietsen, tuingereedschap en vakantiespullen. Omgeving De woning ligt op een rustig en goed onderhouden vakantiepark in Bruinisse. Je profiteert hier van lage parkkosten en veel vrijheid rond recreatieve verhuur. Buiten het park ontdek je de waterrijke omgeving van Bruinisse, met het Grevelingenmeer en de Oosterschelde dichtbij. Fietsen door de polders, wandelen langs het water of een dag het water op: je geeft je vrije dagen hier je eigen invulling. In het dorp vind je winkels en horeca voor je dagelijkse boodschappen of een ontspannen lunch of diner. Kenmerken • Volledige renovatie en modernisering noodzakelijk • Gelegen op een rustig en goed onderhouden vakantiepark • Per direct beschikbaar • Vijf kamers, waaronder drie slaapkamers • Tuin rondom en achtertuin met voldoende privacy • Ruime stenen garage met elektra en bergzolder • Lage parkkosten en veel vrijheid rond recreatieve verhuur De objecten worden opgemeten volgens de Meetinstructie, welke is gebaseerd op de NEN2580. De Meetinstructie is bedoeld om een meer eenduidige manier van meten toe te passen voor het geven van een indicatie van de gebruiksoppervlakte. De Meetinstructie sluit verschillen in meetuitkomsten niet volledig uit, door bijvoorbeeld interpretatieverschillen, afrondingen of beperkingen bij het uitvoeren van de meting.

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 · Van den Ouden Makelaars

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.