Salesdreef 7-WN01, Oosterhout (NB)

Salesdreef 7-WN01, Oosterhout (NB)

Oosterhout (NB)

Open view · Forest edge · Wooded surroundings · Sheltered position · Outside the built-up area · On a holiday park · Quiet road

€275,000

Asking Price

2

Bedrooms

81 m²

Living Area

Recreatie

Recreatiebestemming

Price
€275,000
Net yield
0.0%
Inquire
2-bedroom holiday home in Oosterhout (NB) — photo 1 of 5
Heijblom Makelaardij
1 / 5
2-bedroom holiday home in Oosterhout (NB) — photo 2 of 5
2 / 5
2-bedroom holiday home in Oosterhout (NB) — photo 3 of 5
3 / 5
2-bedroom holiday home in Oosterhout (NB) — photo 4 of 5
4 / 5
2-bedroom holiday home in Oosterhout (NB) — photo 5 of 5
5 / 5

Salesdreef 7-WN01, Oosterhout (NB)

Oosterhout (NB) · Ref BF-23431Source · Heijblom Makelaardij · listed 24 Jul 2026
Asking price
€275,000
Net yield
0.0%
Gross on asking
6.2%
Est. revenue / yr
€17,018
Bedrooms
2
Built area
81 m²
Land
389 m²
Brixfox Score 34 · FKoop (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.
0.0%
€-1,806 net operating income /yr
Gross yield · all-in basis
5.4%
−5.4 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 Oosterhout (NB) — 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
€295
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
16%
Full-year estimate, market-calibrated
Projected annual revenue
€17,018
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· 9.1% of price, auto-calculated
€25,000
Overdrachtsbelasting (transfer tax)€22,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€315,000
+14.5% 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
€17,018
Rental management
−€5,105
Booking channel fees
−€681
Cleaning & consumables
−€851
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€257
Maintenance reserve
−€2,200
Insurance
−€500
Box 3 wealth tax
−€5,980
Net operating income
€-1,806/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €1,806/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Oosterhout (NB) 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Oosterhout (NB)

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

34F
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
16% average occupancy
Nightly RateGood
€295 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
389 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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 16% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback83.4 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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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: 2020
Energy: d
Situation: Open view · Forest edge · Wooded surroundings · Sheltered position · Outside the built-up area · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Deze prachtige vakantievilla is gelegen op eigen grond in Landgoed Bergvliet. Een uniek resort, gelegen op een historisch landgoed in de Oosterhoutse bossen. Met unieke mogelijkheid om te golven en om van een heel bijzonder Spa te genieten. Deze villa ligt op een unieke zeer rustige plek helemaal aan het begin van het park. Heel vrij en op korte afstand van de Spa, het restaurant en de golfbaan. De zonligging is zeer gunstig. Type Birdie is een gelijkvloerse villa welke geschikt is voor 4 personen. De villa is strak en modern afgewerkt en beschikt over veel natuurlijk lichtinval dankzij de vele en grote raampartijen. De moderne keuken, de slaapkamers met luxe badkamer; alles zorgt ervoor dat je aan ultiem comfort niks te kort komt! Ben jij enthousiast en wil je graag meer informatie? Neem dan vrijblijvend contact met ons op! Je komt de villa binnen in de hal. Vanuit hier heb je toegang tot het apart toilet met fontein, de slaapkamers en de woonkamer. De woonkamer is gelegen aan de voorzijde van de villa en dankzij de grote glazen schuifpui trek je het buitenleven gemakkelijk bij binnen. De schuifpui zorgt voor veel natuurlijk lichtinval en biedt een optimale natuurbeleving. Vanuit de woonkamer bereik je het deels overkapte terras. De buitenhaard zorgt ervoor dat het hier heerlijk vertoeven is en je geniet ook tijdens de wat koudere dagen van het buitenleven. Vanuit de woonkamer heb je toegang tot de gezellige open leefkeuken. Deze is ingedeeld in een hoekopstelling en voorzien van een kookplaat, afzuigkap, combi-oven/magnetron en een koel-/vriescombinatie. De slaapkamer is gelegen aan de achterzijde van de villa. De slaapkamer is respectievelijk ca. 11 m2 groot en beschikt over een boxspringbed en daarnaast zelfs over een en-suite badkamer! De badkamer is voorzien van een douche en wastafelmeubel. De tweede kamer is respectievelijk ca. 10 m2 groot en de aangrenzende badkamer beschikt over een douche, wastafelmeubel en tweede toilet in huis. OMGEVING Landgoed Bergvliet leent zich perfect voor ultieme rust, een potje golf en een Bourgondische levensstijl. Het park beschikt over een 18-hole golfbaan en een gloednieuw wellness-complex van maar liefst 4.000 m2 groot met verschillende zwembaden en whirlpools. Op het landgoed vindt je drie verschillende typen villa’s: de 4-persoons Birdie, de 8-persoons Eagle en de 12-persoons Albatros, welke allen ultiem comfort bieden. In de omgeving van het park is het mogelijk om verschillende leuke uitstapjes te maken. Je kunt genieten van de prachtige Brabantse natuur welke uitnodigt om te komen wandelen of fietsen of je kunt een dagje shoppen in omliggende steden. Bezoek bijvoorbeeld Breda; de beste binnenstad van Nederland van 2018 en 2019. Of bezoek nationaalpark de Biesbosch, safaripark de Beekse Bergen of pretpark de Efteling. Landgoed Bergvliet is omringd door Brabantse natuur, een gevarieerd landschap waar bossen, heidevelden, zandvlaktes, akkerland en vennetjes elkaar afwisselen. Voor de deur van Landgoed Bergvliet ligt een gebied waar je kunt wandelen, mountainbiken, fietsen en paardrijden. ALGEMEEN Alle woningen op Landgoed Bergvliet zijn gelegen op eigen grond. De villa heeft een EPC van 0 en is zeer goed geïsoleerd met onder andere wand- en vloer isolatie en triple glas. Verwarming gebeurt middels een ventilatie en warmte terugwininstallatie met buffervat voor warm water van het merk Nilan. Deze is aangevuld met een infrarood panelen.

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 · Heijblom Makelaardij

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.