Oesterdam 25-A, Tholen

Oesterdam 25-A, Tholen

Tholen

Waterfront · On navigable water · Open view · On a holiday park

€305,000

Asking Price

2

Bedrooms

55 m²

Living Area

Recreatie

Recreatiebestemming

Price
€305,000
Net yield
11.2%
Inquire
2-bedroom holiday home in Tholen — photo 1 of 5
Leunis Makelaars
1 / 5
2-bedroom holiday home in Tholen — photo 2 of 5
2 / 5
2-bedroom holiday home in Tholen — photo 3 of 5
3 / 5
2-bedroom holiday home in Tholen — photo 4 of 5
4 / 5
2-bedroom holiday home in Tholen — photo 5 of 5
5 / 5

Oesterdam 25-A, Tholen

Tholen · Zeeland Coast · Ref BF-1669Source · Leunis Makelaars · listed 21 Jun 2026
Asking price
€305,000
Net yield
11.2%
Gross on asking
27.5%
Est. revenue / yr
€83,752
Bedrooms
2
Built area
55 m²
Brixfox Score 81 · B+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.
11.2%
€38,181 net operating income /yr
Gross yield · all-in basis
24.5%
−13.3 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 Tholen — 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
€494
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€83,752
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 9.0% of price, auto-calculated
€27,400
Overdrachtsbelasting (transfer tax)€24,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€341,400
+11.9% 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
€83,752
Rental management
−€25,126
Booking channel fees
−€3,350
Cleaning & consumables
−€4,188
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€285
Maintenance reserve
−€2,440
Insurance
−€300
Box 3 wealth tax
−€6,632
Net operating income
€38,181/yr
Net yield on all-in investment
11.2%

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% · Tholen 5-yr avg — historical, not a forecast8%
Indicative total return
11.2%/yr
11.2% 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

Tholen · 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

81B
Rental YieldStrong
11.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
46% average occupancy
Nightly RateStrong
€494 per night
Visual AppealStrong
8/10 visual appeal
Size & SpacePending
55 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 11.2% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €494 — positioned in the top tier
Stunning visuals (8/10) — commands premium nightly rates
Occupancy at 46% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback4.8 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.

Own use up to 28 nights/yr

Eigen gebruik maximaal 28 dagen per jaar. This limits YOUR OWN stays, not the letting — the remaining ~337 nights are expected to be available for guests. It does not reduce the yield; it is the price of the letting arrangement that produces it.

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: 2019
Energy: a
Condition: excellent
View: water
Situation: Waterfront · On navigable water · Open view · On a holiday park

Listing text from the makelaar, in Dutch

Investeren in luxe én gemak aan het water? Ontdek deze volledig ontzorgde hotelsuite op toplocatie in Zeeland! Te koop aangeboden: een luxe 4-persoons hotelsuite in het hoofdgebouw van Waterrijk Oesterdam, een hoogwaardig resort prachtig gelegen op de Oesterdam tussen Tholen en Zuid-Beveland. Deze unieke locatie biedt aan de ene kant uitzicht op het Zoommeer en aan de andere zijde op Nationaal Park de Oosterschelde – een geliefde omgeving voor rustzoekers en watersportliefhebbers. De moderne hotelappartementen in Waterrijk Oesterdam zijn ontworpen voor de veeleisende gast van vandaag: stijlvol, ruim en met oog voor comfort. De suite is voorzien van een kingsize bed, luxe badkamer, toilet, airco, minibar én biedt toegang tot de wellnessfaciliteiten van het resort. Daarnaast geniet u van een prachtig uitzicht over het water vanuit uw suite in de Marina Beachclub. Volledig ontzorgde verhuur in combinatie met eigen gebruik. Deze investering is ideaal voor wie zorgeloos rendement wil behalen en tevens zelf wil genieten van luxe, natuur en rust. Verhuur, onderhoud en schoonmaak zijn professioneel geregeld en ondergebracht bij één partij. Dit betekent één vast aanspreekpunt voor u als eigenaar. Dankzij de ligging aan open vaarwater en de hoogwaardige voorzieningen in de Marina Beachclub is de bezettingsgraad aantrekkelijk, en zijn zowel het privé als zakelijk verhuurpotentieel groot. Faciliteiten van topniveau Het resort beschikt over onder meer: Een stijlvol restaurant met ruim buitenterras Lounge/bar en snackbar Wellnessruimte Full-service jachthaven Fiets-, kano- en bootverhuur Vergaderruimtes en receptie Cabana strand met ligbeddenverhuur Eigen gebruik Als eigenaar mag u jaarlijks tot 4 weken privé gebruik maken van de suite, met daarnaast de mogelijkheid om op het laatste moment te reserveren bij beschikbaarheid binnen 24 uur voor aankomst. Fiscaal voordeel Bij verkoop is er sprake van een overgang van een onderneming (artikel 37d Wet op de omzetbelasting). Dit betekent dat er geen btw verschuldigd is. Tevens is er geen overdrachtsbelasting van toepassing op de roerende zaken. Samengevat: Luxe 4-persoons hotelsuite in hoofdgebouw Waterrijk Oesterdam Professionele verhuurorganisatie (volledig ontzorgd) Inclusief wellness en uitstekende faciliteiten Eigen gebruik tot 4 weken per jaar Toplocatie tussen Zoommeer en Oosterschelde Fiscaal aantrekkelijke aankoop Een zorgeloze investering met recreatief rendement op een unieke locatie 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 · Leunis 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 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.