Eb en Vloed 44, Kamperland

Eb en Vloed 44, Kamperland

Kamperland

On a holiday park · Beach on foot

€600,000

Asking Price

4

Bedrooms

156 m²

Living Area

Recreatie

Recreatiebestemming

Price
€600,000
Net yield
5.1%
Inquire
4-bedroom holiday home in Kamperland — photo 1 of 5
VO Makelaars
1 / 5
4-bedroom holiday home in Kamperland — photo 2 of 5
2 / 5
4-bedroom holiday home in Kamperland — photo 3 of 5
3 / 5
4-bedroom holiday home in Kamperland — photo 4 of 5
4 / 5
4-bedroom holiday home in Kamperland — photo 5 of 5
5 / 5

Eb en Vloed 44, Kamperland

Kamperland · Zeeland Coast · Ref BF-1966Source · VO Makelaars · listed 21 Jun 2026
Asking price
€600,000
Net yield
5.1%
Gross on asking
15.3%
Est. revenue / yr
€91,666
Bedrooms
4
Built area
156 m²
Land
675 m²
Brixfox Score 81 · B+Koop (eigen grond)Pool or own lettingRecreatiebestemmingFinancial 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.
5.1%
€33,759 net operating income /yr
Gross yield · all-in basis
13.8%
−8.7 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 Kamperland — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

0%booked
4.6rating
25reviews
$429per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 0% of nights, and it advertises $426/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€457
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€91,666
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· 8.5% of price, auto-calculated
€51,000
Overdrachtsbelasting (transfer tax)€48,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€666,000
+11.0% 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
€91,666
Rental management
−€27,500
Booking channel fees
−€3,667
Cleaning & consumables
−€4,583
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€561
Maintenance reserve
−€4,800
Insurance
−€500
Box 3 wealth tax
−€13,046
Net operating income
€33,759/yr
Net yield on all-in investment
5.1%

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% · Kamperland 5-yr avg — historical, not a forecast8%
Indicative total return
5.1%/yr
5.1% 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

Kamperland · 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
5.1% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyAverage
55% average occupancy
Nightly RateStrong
€457 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
675 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.1% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €457 — positioned in the top tier
Generous 675 m² land — room for expansion or amenities
Occupancy at 55% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9.8 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 park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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.

Park: RoompotOperator: RoompotLetting: Rental pool or independent letting

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

Energy: d
Situation: On a holiday park
Beach: Beach on footListing: “Hier geniet u van zon, zee en strand op loopafstand, midden in de prachtige natuur van Zeeland.”

Listing text from the makelaar, in Dutch

Je eigen strandvilla aan de voet van het Noordzeestrand! Droomt u van een unieke woning op een toplocatie? Bij Eb en Vloed 44 wordt die droom werkelijkheid. Gelegen aan de voet van het Noordzeestrand, vlak bij de Oosterschelde en het Veerse Meer, vindt u deze exclusieve strandvilla. Hier geniet u van zon, zee en strand op loopafstand, midden in de prachtige natuur van Zeeland. Deze moderne vakantiewoning biedt alles wat u zoekt in een luxe strandverblijf: • woonoppervlakte: ca. 160 m2 • Perceeloppervlakte: ca. 675 m2 • Capaciteit: Geschikt voor 8 personen • Bijzonderheden: 2 balkons, sauna, royale tuin, en een garage met zolder. De woning is gelegen in het exclusieve vakantiepark Roompot Noordzee Résidence De Banjaard, dat is voorzien van tal van faciliteiten zoals een zwembad, sportvelden, speeltuinen, fietsenverhuur, en een restaurant. Hier is het genieten voor jong en oud, bij elk weertype. Indeling Begane grond: • Entree met ruime hal, meterkast, toilet, trapopgang en toegang tot de woonkamer en slaapkamer. • Royale woonkamer met open keuken, voorzien van inbouwapparatuur. Grote raampartijen en openslaande tuindeuren zorgen voor veel licht en een directe verbinding met buiten. • Slaapkamer, badkamer en toilet • Bijkeuken met witgoedaansluiting en toegang van buitenaf. • Garage met zolder, ideaal voor opslag. Eerste verdieping: • Overloop met toegang tot drie ruime slaapkamers, elk met toegang tot een balkon. • Badkamer met sauna, dubbele wastafels en apart tweede toilet. Buitenruimte: • Royale tuin met veel privacy, omringd door groen en met diverse zon- en schaduwplekken. • Oprijlaan met parkeergelegenheid voor twee auto’s. • Terras grenzend aan de woonkamer, ideaal om buiten te genieten. De omgeving: De villa ligt in de buurt van Kamperland, een sfeervol dorp met een breed aanbod aan winkels en restaurants. Het eiland Noord-Beveland biedt talloze mogelijkheden voor wandelen, fietsen en watersport. Bovendien zijn er leuke uitstapjes mogelijk, zoals winkelen in Middelburg of een bezoek aan Deltapark Neeltje Jans. Kortom: Een unieke kans om een luxe strandvilla te bezitten op een van de mooiste plekken van Zeeland. Perfect voor eigen gebruik of als investering in een exclusieve vakantiewoning. Interesse? Neem contact met ons op voor meer informatie of een bezichtiging. Wij laten u graag kennismaken met deze prachtige strandvilla! Ihre eigene Strandvilla am Fuße des Nordseestrandes! Träumen Sie von einem einzigartigen Zuhause in bester Lage? Bei Eb en Vloed 44 wird dieser Traum Wirklichkeit. Am Fuße des Nordseestrandes, in der Nähe der Oosterschelde und des Veerse Meers, finden Sie diese exklusive Strandvilla. Hier können Sie Sonne, Meer und Strand in fußläufiger Entfernung inmitten der wunderschönen Natur Zeelands genießen. Dieses moderne Ferienhaus bietet alles, was Sie an Luxus suchen Strandaufenthalt: • Wohnfläche: ca. 160 m2 • Grundstücksfläche: ca. 675 m2 • Kapazität: Geeignet für 8 Personen • Besonderheiten: 2 Balkone, Sauna, großer Garten und eine Garage mit Dachboden. Das Haus liegt im exklusiven Ferienpark Roompot Noordzee Résidence De Banjaard, der über zahlreiche Einrichtungen wie ein Schwimmbad, Sportplätze, Spielplätze, einen Fahrradverleih und ein Restaurant verfügt. Hier ist Spaß für Jung und Alt, bei jedem Wetter. Layout Erdgeschoss: • Eingang mit geräumiger Halle, Zählerschrank, Toilette, Treppe und Zugang zum Wohnzimmer und Schlafzimmer. • Geräumiges Wohnzimmer mit offener Küche, ausgestattet mit Einbaugeräten. Große Fenster und Terrassentüren sorgen für viel Licht und eine direkte Verbindung nach draußen. • Schlafzimmer, Badezimmer und Toilette • Hauswirtschaftsraum mit Haushaltsgeräteanschluss und Zugang von außen. • Garage mit Dachboden, ideal als Lagerraum. Erster Stock: • Flur mit Zugang zu drei geräumigen Schlafzimmern, jedes mit Zugang zu einem Balkon. • Badezimmer mit Sauna, Doppelwaschbecken und separater zweiter Toilette. Außenbereich: • Großzügiger Garten mit viel Privatsphäre, umgeben von viel Grün und mit viel Sonne und schattige Bereiche. • Auffahrt mit Parkplatz für zwei Autos. • Terrasse neben dem Wohnzimmer, ideal zum Genießen der Natur. Die Umgebung: Die Villa liegt in der Nähe von Kamperland, einem charmanten Dorf mit einer großen Auswahl an Geschäften und Restaurants. Die Insel Noord-Beveland bietet unzählige Möglichkeiten zum Wandern, Radfahren und Wassersport. Darüber hinaus sind unterhaltsame Ausflüge möglich, beispielsweise ein Einkaufsbummel in Middelburg oder ein Besuch im Deltapark Neeltje Jans. Zusamenfassend: Eine einzigartige Gelegenheit, eine luxuriöse Strandvilla an einem der schönsten Orte Zeelands zu besitzen. Perfekt für den Eigenbedarf oder als Investition in ein exklusives Feriendomizil. Interessiert? Kontaktieren Sie uns für weitere Informationen oder eine Besichtigung. Wir möchten Ihnen diese wunderschöne Strandvilla vorstellen!

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 · VO 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.