Rijnbandijk 36-90, Maurik

Rijnbandijk 36-90, Maurik

Maurik

€159,500

Asking Price

2

Bedrooms

55 m²

Living Area

Recreatie

Recreatiebestemming

Price
€159,500
Net yield
2.5%
ReportInquire
2-bedroom holiday home in Maurik — photo 1 of 5
Recradroom Makelaar
1 / 5
2-bedroom holiday home in Maurik — photo 2 of 5
2 / 5
2-bedroom holiday home in Maurik — photo 3 of 5
3 / 5
2-bedroom holiday home in Maurik — photo 4 of 5
4 / 5
2-bedroom holiday home in Maurik — photo 5 of 5
5 / 5

Rijnbandijk 36-90, Maurik

Maurik · Ref BF-2296Source · Recradroom Makelaar · listed 21 Jun 2026
Asking price
€159,500
Net yield
2.5%
Gross on asking
15.8%
Est. revenue / yr
€25,211
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
2
Built area
55 m²
Land
316 m²
Brixfox Score 69 · BKoop (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.
2.5%
€4,700 net operating income /yr
Gross yield · all-in basis
13.3%
−10.8 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 Maurik — 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
€124
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€25,211
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +3% 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· 9.9% of price, auto-calculated
€15,760
Overdrachtsbelasting (transfer tax)€12,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€190,260
+19.3% 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
€25,211
Rental management
−€7,563
Booking channel fees
−€1,008
Cleaning & consumables
−€1,261
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€149
Maintenance reserve
−€1,276
Insurance
−€500
Btw on the letting (21%)
−€2,059
Box 3 wealth tax
−€3,445
Net operating income
€4,700/yr
Net yield on all-in investment
2.5%

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
2.5%/yr
2.5% 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

Maurik

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

69B
Rental YieldAverage
2.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
55% average occupancy
Nightly RateAverage
€124 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
316 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 2.5% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 55% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback40.5 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: 2023
Energy: d
Condition: excellent
View: water

Listing text from the makelaar, in Dutch

Luxe 4-persoons recreatiewoning aan het water met ruime kavel op Marinapark Bad Nederrijn **Woonkamer** De woonkamer van deze luxe recreatiewoning voelt direct licht, ruim en ontspannen aan. Dankzij de unieke ligging aan het water geniet u hier van een prachtig uitzicht dat ieder moment van de dag verandert. Grote raampartijen laten het daglicht rijkelijk binnen en zorgen voor een vloeiende overgang naar buiten. Hier komt u samen na een actieve dag in de omgeving of ontspant u in alle rust met zicht op het water. **Eethoek** De eethoek sluit naadloos aan op de woonkamer en vormt een gezellige plek om samen te eten. Met uitzicht op het water worden ontbijt, lunch en diner hier extra bijzonder. De open indeling zorgt voor een prettige, ontspannen sfeer waarin samenzijn centraal staat. **Keuken** De keuken is modern en praktisch ingericht en biedt een fijne plek om te koken. Alles is overzichtelijk opgesteld en binnen handbereik, waardoor u hier moeiteloos maaltijden bereidt. De open verbinding met de woonkamer zorgt ervoor dat u altijd betrokken blijft bij uw gezelschap. **Slaapkamers** De woning beschikt over twee comfortabele slaapkamers en is geschikt voor vier personen. Beide slaapkamers zijn voorzien van een eigen televisie, wat zorgt voor extra comfort en privacy. De hoofdslaapkamer biedt een rustige en luxe plek om volledig tot ontspanning te komen. De tweede slaapkamer is eveneens prettig ingericht en ideaal voor gasten of familie. Iedere kamer straalt rust uit en draagt bij aan een aangename nachtrust. **Badkamer** De badkamer is ruim en netjes afgewerkt en vormt een comfortabele plek om de dag te beginnen of ontspannen af te sluiten. De indeling is praktisch en sluit aan bij het luxe karakter van de woning. **Buitenruimte & tuin** De ligging aan het water maakt deze woning bijzonder aantrekkelijk. De ruime kavel biedt volop privacy en een gevoel van vrijheid. Hier geniet u van lange dagen buiten, met uitzicht over het water en de rust van de omgeving. Of u nu wilt ontspannen in de zon of de dag rustig wilt afsluiten, deze plek biedt het ultieme buitengevoel. **Kavel** De woning beschikt over een ruime kavel direct aan het water, wat zorgt voor een unieke ligging en een hoogwaardige beleving. **Parkfaciliteiten** • Direct gelegen aan de Nederrijn met eigen jachthaven en aanlegmogelijkheden • Mogelijkheden voor varen, zwemmen en diverse watersporten • Restaurant met terras aan het water voor een hapje en drankje • Strandje en ligweide om te ontspannen aan het water • Speelvoorzieningen voor kinderen • Kleinschalig en rustig park met veel groen en waterbeleving **Omgeving** • Gelegen aan de Nederrijn met prachtige wandel- en fietsroutes langs de uiterwaarden • Nabij de Utrechtse Heuvelrug met bossen, heuvels en natuurgebieden • Plaatsen zoals Maurik, Rhenen en Tiel met winkels, horeca en gezellige terrassen • De Grebbeberg en Ouwehands Dierenpark Rhenen voor leuke dagjes uit • Veel mogelijkheden voor varen, fietsen, wandelen en recreëren in de natuur **Waarom deze woning** • Geschikt voor 4 personen • Luxe uitstraling en comfortabele indeling • Gelegen aan het water met prachtig uitzicht • Ruime kavel met veel privacy • Televisie in elke slaapkamer • Ideaal voor eigen gebruik én geschikt voor verhuur • Interessant als investering met verhuurpotentieel **Permanente bewoning niet toegestaan** De vraagprijs is incl. de 37d regeling. **Disclaimer** Hoewel we de uiterste zorg hebben besteed aan de juistheid van deze informatie, kunnen er kleine afwijkingen voorkomen. Vraag bij serieuze interesse altijd naar de meest actuele gegevens en voorwaarden. Tel: 055-2032257 Whatsapp: 06-38077188 (alleen WhatsApp) Mail:

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 · Recradroom Makelaar

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.