De Heeren van 's-Gravensande 71, 's-Gravenzande

De Heeren van 's-Gravensande 71, 's-Gravenzande

's-Gravenzande

On a holiday park · Beach on foot

€479,000

Asking Price

3

Bedrooms

80 m²

Living Area

Recreatie

Recreatiebestemming

Price
€479,000
Net yield
1.3%
Inquire
3-bedroom holiday home in 's-Gravenzande — photo 1 of 5
meliormakelaar
1 / 5
3-bedroom holiday home in 's-Gravenzande — photo 2 of 5
2 / 5
3-bedroom holiday home in 's-Gravenzande — photo 3 of 5
3 / 5
3-bedroom holiday home in 's-Gravenzande — photo 4 of 5
4 / 5
3-bedroom holiday home in 's-Gravenzande — photo 5 of 5
5 / 5

De Heeren van 's-Gravensande 71, 's-Gravenzande

's-Gravenzande · Holland Coast · Ref BF-1923Source · meliormakelaar · listed 21 Jun 2026
Asking price
€479,000
Net yield
1.3%
Gross on asking
8.7%
Est. revenue / yr
€41,452
Bedrooms
3
Built area
80 m²
Land
311 m²
Brixfox Score 63 · C+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.
1.3%
€7,198 net operating income /yr
Gross yield · all-in basis
7.7%
−6.4 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 's-Gravenzande — 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
€191
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
60%
Full-year estimate, market-calibrated
Projected annual revenue
€41,452
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
€41,320
Overdrachtsbelasting (transfer tax)€38,320
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€535,320
+11.8% 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
€41,452
Rental management
−€12,436
Booking channel fees
−€1,658
Cleaning & consumables
−€2,073
Park charge (parkbijdrage)
€/yr−€1,392
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€448
Maintenance reserve
−€3,832
Insurance
−€500
Box 3 wealth tax
−€10,415
Net operating income
€7,198/yr
Net yield on all-in investment
1.3%

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% · 's-Gravenzande 5-yr avg — historical, not a forecast8%
Indicative total return
1.3%/yr
1.3% 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

's-Gravenzande · Holland 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

63C
Rental YieldWeak
1.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
60% average occupancy
Nightly RateAverage
€191 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
311 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 1.3% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 60% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback24.4 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 regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,392/yr

The listing states about €1,392 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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; the park charge is the figure this listing states rather than a market assumption. 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: 2003
Energy: a
Situation: On a holiday park
Beach: Beach on footListing: “Deze recreatiewoning is luxe en modern afgewerkt en met de zee op loopafstand een ideale woning!”

Listing text from the makelaar, in Dutch

Heerlijk in je achtertuin, genieten van de zon en het prachtige uitzicht over de plas! Deze recreatiewoning is luxe en modern afgewerkt en met de zee op loopafstand een ideale woning! Indeling: De entree van de woning tref je aan de zijkant van de woning aan, waar ook ruimte is voor het opstellen van 2 auto’s. De hal is lekker licht en biedt voldoende ruimte. Het toilet is luxe afgewerkt met een zwevend toilet en fonteintje en is geheel betegeld. Daarnaast is er de trap naar de 1e etage en toegang tot de woonkamer. De woonkamer is heerlijk licht door de vele ramen en deuren. De warme pvc-vloer geeft veel sfeer en via 2 openslaande deuren is zowel de voortuin als ook de veranda makkelijk bereikbaar. De open keuken is in 2019 vervangen voor een moderne en luxe keuken voorzien van een koel-vrieskast, combimagnetron, vaatwasser, inductiekookplaat en afzuigkap. 1e etage: Via de overloop is er toegang tot de 3 slaapkamers en de badkamer. De ruime hoofdslaapkamer is gelegen aan de achterzijde en heeft een leuke indeling, mede door de karakteristieke dakkapel. De gehele verdieping (badkamer uitgezonderd) is voorzien van een sfeervolle pvc vloer. De badkamer is eveneens in 2019 vernieuwd en luxe afgewerkt. Er is een ruime douchecabine, 2e zwevend toilet en een dubbele wastafel in een meubel. De dakkapel zorgt voor extra ruimte en licht! De beide andere slaapkamers zijn eveneens keurig afgewerkt en 1 is eveneens voorzien van een dakkapel. De veranda aan de zijkant van de woning is een heerlijke plek om al vroeg in het voorjaar te genieten van de rust en ruimte! De berging is aan de achterzijde van de woning toegankelijk en naast de meterkast tref je hier de cv-combi ketel (december 2024 vernieuwd) en de wasmachine- en drogeropstelling. 7 zonnepanelen zorgen voor een lager verbruik, dus ook aan de duurzaamheid is gedacht! Met het strand en de zee op loopafstand is dit echt een heerlijke woning op een pracht locatie! Bijzonderheden: • Ruime en lichte woonkamer met sfeervolle vloer • Luxe keuken uit 2019 met inbouwapparatuur • Luxe badkamer en toilet uit 2019 • 7 Zonnepanelen • Strand en zee op loopafstand De woning is geheel geïsoleerd en heeft een energielabel B. Parkkosten: € 1.391,54 per jaar (2024, Coöperatieve Vereniging van eigenaren). Oplevering per: in overleg

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 · meliormakelaar

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.