Kloosterweg 79-79, Burgh-Haamstede

Kloosterweg 79-79, Burgh-Haamstede

Burgh-Haamstede

Near the beach

€82,500

Asking Price

1

Bedrooms

36 m²

Living Area

Recreatie

Recreatiebestemming

Price
€82,500
Net yield
10.4%
Inquire
1-bedroom holiday home in Burgh-Haamstede — photo 1 of 5
Bijkerk Makelaardij
1 / 5
1-bedroom holiday home in Burgh-Haamstede — photo 2 of 5
2 / 5
1-bedroom holiday home in Burgh-Haamstede — photo 3 of 5
3 / 5
1-bedroom holiday home in Burgh-Haamstede — photo 4 of 5
4 / 5
1-bedroom holiday home in Burgh-Haamstede — photo 5 of 5
5 / 5

Kloosterweg 79-79, Burgh-Haamstede

Burgh-Haamstede · Zeeland Coast · Ref BF-2415Source · Bijkerk Makelaardij · listed 21 Jun 2026
Asking price
€82,500
Net yield
10.4%
Gross on asking
34.6%
Est. revenue / yr
€28,575
Bedrooms
1
Built area
36 m²
Brixfox Score 81 · B+Ground lease (erfpacht)RecreatiebestemmingStacaravanFinancial 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.
10.4%
€11,149 net operating income /yr
Gross yield · all-in basis
26.7%
−16.3 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 Burgh-Haamstede — 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
€148
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€28,575
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· 11.6% of price, auto-calculated
€9,600
Overdrachtsbelasting (transfer tax)€6,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€107,100
+29.8% 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
€28,575
Rental management
−€8,573
Booking channel fees
−€1,143
Cleaning & consumables
−€1,429
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€77
Maintenance reserve
−€660
Insurance
−€500
Box 3 wealth tax
−€1,794
Net operating income
€11,149/yr
Net yield on all-in investment
10.4%

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% · Burgh-Haamstede 5-yr avg — historical, not a forecast8%
Indicative total return
10.4%/yr
10.4% 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

Burgh-Haamstede · 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
10.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
53% average occupancy
Nightly RateAverage
€148 per night
Visual AppealGood
6/10 visual appeal
Size & SpacePending
36 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 10.4% (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
Occupancy at 53% — factor in seasonal gaps
ADR of €148 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback4.2 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.

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: 2026
Energy: d
Condition: new-build
View: garden
Beach: Near the beachListing: “Dus ben je op zoek naar een chalet op een gezellig en rustig park, met het strand op korte afstand?”

Listing text from the makelaar, in Dutch

Rolstoelvriendelijk chalet te koop in Burgh-Haamstede op mooi park 't Torentje recreatie! Dit chalet is speciaal gebouwd als rolstoelvriendelijk mantelzorgchalet, maar we bieden dit chalet ook als recreatiechalet aan. Door de extra brede deuren en een ruime living is dit een uitkomst voor iemand die gebruikmaakt van een rolstoel of rollator. Dit luxe afgewerkte chalet met het speels a-symmetrische dak beschikt over een ruime slaapkamer met schuifkastenwand, het raam is voorzien van een rolhor en rolgordijn. De betegelde badkamer met hangtoilet en badmeubel met spiegelkast heeft een antislip vloer. De wand naast het toilet is verstevigd voor het aanbrengen van wandsteunen. De overzichtelijke keuken is voorzien van een inductiekookplaat, vaatwasser, combimagnetron en een koel-vriescombinatie. De woonkamer heeft veel lichtinval door de raampartij tot op de grond en de schuifpui. Het meubelpakket laat goed zien hoe je de ruimte goed kunt benutten en is eventueel ter overname via de leverancier Zeeuwse Chalets. Het chalet wordt comfortabel verwarmd met centrale verwarming. Het chalet is half verdiept geplaatst, dat staat mooi en met een kleine verhoging of aan aanpassing aan de tuin kom je makkelijk het chalet in. De verkoopprijs is een optelsom van het chalet, plaatsen, aansluiten, het afwerken van de onderzijde en een stelpost van de tuinaanleg. Een tuinhuis is niet bij de prijs inbegrepen maar kun je naar eigen wens (laten) plaatsen. Dus ben je op zoek naar een chalet op een gezellig en rustig park, met het strand op korte afstand? Maak een afspraak met de stacaravanmakelaar, we laten je deze combinatie graag zien. Jaarhuur & info Het park is geopend van 1 maart tot 1 november. De indicatie kavelhuur 2026 bedraagt € €4.742.20,--. Dit is inclusief het voorschot van de toeristenbelasting, kabeltelevisie en internet. Bijkomende kosten zijn het verbruik van gas, water en elektra. Commerciële verhuur is 28 dagen toegestaan en honden zijn niet welkom op de camping. 't Torentje is een mooi, rustig en groen park even buiten het gezellige ringdorp Burgh-Haamstede met de gezelligheid die je op een camping verwacht. En ook wel belangrijk: aan de Schouwse kust, dus dichtbij het heerlijke Noordzeestrand! 't Torentje ligt aan de voet van de Zeepeduinen en naast het bosgebied van het mooie Burgh-Haamstede. Monumenten Naast de mooie landschappen in Burgh-Haamstede, vind je verschillende monumenten in Burgh-Haamstede. De Plompe Toren bijvoorbeeld, deze toren is een overblijfsel van het dorp Koudekerke dat ooit op Schouwen lag en is gratis te bezoeken. In de verte kun je vaak zeehondjes op de zandbank liggen. Ook Slot Haamstede, een origineel middeleeuws bouwwerk, is een indrukwekkend monument. Binnen neemt alles je mee terug in de tijd: van de sfeervolle ridderzaal met balkenplafond tot de tegelvloer, het meubilair en het wapenbord boven de schouw. Eens binnen kijken? Je kunt het kasteel met het ommuurde slotbos bezoeken op open monumentendagen en tijdens excursies en speciale activiteiten.

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 · Bijkerk 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.