Ruisweg 25, Wemeldinge

Ruisweg 25, Wemeldinge

Wemeldinge

Waterfront · On a holiday park

€206,000

Asking Price

2

Bedrooms

63 m²

Living Area

Recreatie

Recreatiebestemming

Price
€206,000
Net yield
5.2%
Inquire
2-bedroom holiday home in Wemeldinge — photo 1 of 5
Neeskens Makelaars
1 / 5
2-bedroom holiday home in Wemeldinge — photo 2 of 5
2 / 5
2-bedroom holiday home in Wemeldinge — photo 3 of 5
3 / 5
2-bedroom holiday home in Wemeldinge — photo 4 of 5
4 / 5
2-bedroom holiday home in Wemeldinge — photo 5 of 5
5 / 5

Ruisweg 25, Wemeldinge

Wemeldinge · Zeeland Coast · Ref BF-2001Source · Neeskens Makelaars · listed 21 Jun 2026
Asking price
€206,000
Net yield
5.2%
Gross on asking
20.0%
Est. revenue / yr
€41,108
Bedrooms
2
Built area
63 m²
Land
480 m²
Brixfox Score 81 · B+Ground 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.
5.2%
€12,447 net operating income /yr
Gross yield · all-in basis
17.1%
−11.9 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 Wemeldinge — 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
€185
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
61%
Full-year estimate, market-calibrated
Projected annual revenue
€41,108
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· 9.5% of price, auto-calculated
€19,480
Overdrachtsbelasting (transfer tax)€16,480
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€240,480
+16.7% 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
€41,108
Rental management
−€12,332
Booking channel fees
−€1,644
Cleaning & consumables
−€2,055
Park charge (parkbijdrage)
€/yr−€1,450
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€2,860
Property tax (OZB)
−€193
Maintenance reserve
−€1,648
Insurance
−€500
Box 3 wealth tax
−€4,479
Net operating income
€12,447/yr
Net yield on all-in investment
5.2%

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% · Wemeldinge 5-yr avg — historical, not a forecast8%
Indicative total return
5.2%/yr
5.2% 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

Wemeldinge · 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
5.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
61% average occupancy
Nightly RateAverage
€185 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
480 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 5.2% (fully managed, on all-in cost) — outperforms most villas in this market
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
ADR of €185 limits revenue ceiling — consider repositioning potential
Erfpacht — the home is owned, the plot is leased at €2,860/yr canon; check the term, the indexation and what happens at expiry

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback8.3 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

Ground lease (huurgrond / erfpacht)€2,860/yr

The plot is leased rather than owned, at about €2,860 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

Park charge (parkkosten / parkbijdrage)€1,450/yr

The listing states about €1,450 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. Huurgrond / erfpacht: the plot is leased, not owned, at about €2,860 per year on top of the purchase — check the term and the indexation clause.

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 and the ground rent are the figures 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: 2020
Energy: a
Situation: Waterfront · On a holiday park

Listing text from the makelaar, in Dutch

Nieuw in de verkoop; een comfortabele en onderhoudsvriendelijke recreatiewoning, perfect gelegen op zeer korte afstand van de Oosterschelde, in een rustig maar sfeervol vakantiepark. Deze recreatiewoning is geheel gelijkvloers en gelegen aan de rand van het park met een aangenaam en vrij uitzicht. Deze recreatiewoning biedt niet alleen een geweldige plek om te ontspannen en tot rust te komen, maar ook een investeringsmogelijkheid. Met de populariteit van dit vakantiepark en de nabijheid van de Oosterschelde, is dit een ideale optie voor mensen die op zoek zijn naar een rendabele vastgoedbelegging. Deze fraaie recreatie woning is gelegen op een perceel huur grond / erfpacht met een jaarlijkse canon van circa € 2.860,00 per jaar. Verder bedragen de jaarlijkse park lasten ca € 1.450,00 per jaar voor onderhoud van tuin, afval, etc. De koper is bij aankoop een bedrag aan overdrachtsbelasting verschuldigd ter hoogte van 10,4% van de verkoopprijs. Het park ''Water Resort Oosterschelde'' is een kleinschalig park, gelegen aan de Oosterschelde. Ervaar hier de rust en ruimte met Wemeldinge op enkele minuten autorijden al bereikbaar en de stad Goes bereikt u al met circa 15 minuten autorijden. Kenmerken: - Onderhoudsvriendelijke recreatiewoning - Bouwjaar 2020 - Gelegen in het park ''Water Resort Oosterschelde'' - 2 slaapkamers - Lichte woonkamer - Strakke en moderne keuken - Oprit - Tuin rondom de woning - Op steenworp afstand van de Oosterschelde INDELING Deze fantastische recreatiewoning beschikt over alles wat u nodig heeft voor een ontspannen en plezierig verblijf. Bij binnenkomst staat u in de hal/entree en vanaf deze plek heeft u toegang tot alle vertrekken. Aan de achterzijde is er de lichte woonkamer, met grote raampartijen die zorgen voor veel daglicht inval. De keuken is ingedeeld met een recht keukenblok en voorzien van diverse en alle benodigde inbouwapparatuur. U zult genieten van het gemak van de moderne apparatuur en de stijlvolle afwerking, terwijl het geïntegreerde ontwerp ervoor zorgt dat de keuken naadloos opgaat in de lichte en ruime woonkamer. Verder zijn er twee nette slaapkamers, een strakke badkamer met douche en wastafel en een separaat toilet. Vanuit de grootste slaapkamer is ook de inpandige berging bereikbaar met aansluitend de meterkast. TUIN De tuin is rondom de woning gesitueerd. Aan de voorzijde is er een oprit, hier kunt u met gemak een voertuig parkeren. Verder ziet u meerdere stroken gras, is er een overkapping gerealiseerd met een heerlijk terras. Hier kunt u genieten van de lange zomeravonden onder het genot van een goed glas wijn. Achter de woning is er een gazon die grenst aan een waterpartij. OOSTERSCHELDE De Oosterschelde is het grootste nationaal park van Nederland. Door de wisseling van eb en vloed en de aanwezigheid van zout en zoet water leven hier duizenden soorten planten, dieren en vogels. Met een beetje geluk spot u zeehonden, maar ook bruinvissen! Door de aanwezigheid van deze planten, dieren en vogels is er ook veel te doen! Zo kunt u bijvoorbeeld op zeehondensafari, zijn er indrukwekkende wandelroutes of neem een heerlijke duik in het water! In de buurt van het park ''Water Resort Oosterschelde'' zijn er bijvoorbeeld al drie strandjes waar het goed vertoeven is. Aan activiteiten geen gebrek. Overig De informatie op deze pagina is door ons zorgvuldig samengesteld. Echter staan wij niet in voor aansprakelijkheid inzake onjuistheden en of niet volledige informatie. Neeskens Makelaars meet de woningen in volgens de laatste Nen-normen (NEN2580). Verschillen in de meetuitkomsten zijn niet volledig uit te sluiten door afrondingen, interpretatieverschillen of beperkingen tijdens het uitvoeren van de inmeting.

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 · Neeskens 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.