Baambrugse Zuwe 167-H, Vinkeveen

Baambrugse Zuwe 167-H, Vinkeveen

Vinkeveen

On navigable water · Open view

€395,000

Asking Price

1

Bedrooms

60 m²

Living Area

Recreatie

Recreatiebestemming

Price
€395,000
Net yield
5.1%
Inquire
1-bedroom holiday home in Vinkeveen — photo 1 of 5
Makelaardij Witte - vertrouwd in Vinkeveen!
1 / 5
1-bedroom holiday home in Vinkeveen — photo 2 of 5
2 / 5
1-bedroom holiday home in Vinkeveen — photo 3 of 5
3 / 5
1-bedroom holiday home in Vinkeveen — photo 4 of 5
4 / 5
1-bedroom holiday home in Vinkeveen — photo 5 of 5
5 / 5

Baambrugse Zuwe 167-H, Vinkeveen

Vinkeveen · Ref BF-24385Source · Makelaardij Witte - vertrouwd in Vinkeveen! · listed 7 Aug 2026
Asking price
€395,000
Net yield
5.1%
Gross on asking
16.0%
Est. revenue / yr
€63,310
Bedrooms
1
Built area
60 m²
Land
57 m²
Brixfox Score 81 · B+Koop (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.
5.1%
€22,751 net operating income /yr
Gross yield · all-in basis
14.2%
−9.1 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 Vinkeveen — 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
€321
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
54%
Full-year estimate, market-calibrated
Projected annual revenue
€63,310
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the position on navigable water 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· 8.8% of price, auto-calculated
€34,600
Overdrachtsbelasting (transfer tax)€31,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€444,600
+12.6% 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
€63,310
Rental management
−€18,993
Booking channel fees
−€2,532
Cleaning & consumables
−€3,166
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€369
Maintenance reserve
−€3,160
Insurance
−€500
Box 3 wealth tax
−€8,589
Net operating income
€22,751/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% · Vinkeveen 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

Vinkeveen

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
LettingPending
Letting regime not stated
OccupancyAverage
54% average occupancy
Nightly RateStrong
€321 per night
Visual AppealPending
Analysis pending
Size & SpaceWeak
57 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 €321 — positioned in the top tier
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 54% — factor in seasonal gaps
Compact plot at 57 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9.5 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.

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: 1998
Energy: a
Situation: On navigable water · Open view

Listing text from the makelaar, in Dutch

365 dagen per jaar genieten aan de Vinkeveense Plassen Soms komt er een plek voorbij waar u direct het vakantiegevoel ervaart. Een plek waar u na een drukke werkdag binnen enkele minuten de dagelijkse hectiek achter u laat en het water, de rust en het uitzicht het overnemen. Welkom aan de Baambrugse Zuwe 167 H in Vinkeveen. Deze verrassend ruime recreatiewoning ligt direct aan het kraakheldere Vinkeveense water en mag het hele jaar door recreatief worden gebruikt. Of u nu op zoek bent naar een fijne uitvalsbasis voor weekenden, lange vakanties of juist een plek om regelmatig te ontsnappen aan de drukte: hier geniet u 365 dagen per jaar van het buitenleven. Via het gezamenlijke toegangspad bereikt u de woning. Aan de voorzijde bevindt zich de entree met praktische berging en badkamer. De lichte woonkamer met open keuken vormt het hart van de woning. Grote schuifpuien verbinden binnen met buiten, waardoor het terras aan het water als vanzelf onderdeel wordt van de leefruimte. Hier begint de dag met een kop koffie in de ochtendzon en sluit u af met een goed glas wijn terwijl de boten rustig voorbij varen. Op de verdieping bevindt zich een royale slaapruimte met volop mogelijkheden. Dankzij de vide en de praktische indeling voelt deze verdieping verrassend ruim aan. Daarnaast beschikt de woning over maar liefst twee balkons, zodat u op ieder moment van de dag een plekje in de zon of juist in de schaduw kunt vinden. Wat deze recreatiewoning extra aantrekkelijk maakt, is de directe verbinding met het water. Aan de overzijde van het toegangspad bestaat het recht om een boot van maximaal vier meter af te meren, zodat u vanuit de woning zo het water op kunt varen. De Vinkeveense Plassen liggen letterlijk binnen handbereik en nodigen uit om te varen, suppen, zwemmen of simpelweg te genieten van alles wat het water te bieden heeft. Ook praktisch is aan alles gedacht. Bij de recreatiewoning hoort het recht om een parkeerplaats te huren op het naastgelegen parkeerterrein, zodat u de auto altijd dichtbij kunt parkeren. Via het goed onderhouden voetpad loopt u comfortabel van de parkeerplaats naar de woning. De recreatiewoning leent zich niet alleen uitstekend voor eigen gebruik, maar is dankzij de populaire ligging aan de Vinkeveense Plassen ook zeer aantrekkelijk voor recreatieve verhuur. De combinatie van water, natuur, uitstekende bereikbaarheid en de mogelijkheid om het hele jaar recreatief te verblijven zorgt voor een brede doelgroep, waardoor de woning een interessant recreatief én investeringsobject vormt. De ligging is ideaal. Amsterdam, Utrecht en Schiphol zijn uitstekend bereikbaar, terwijl u hier toch iedere keer weer het gevoel heeft dat u er helemaal uit bent. Jong of oud, watersporter of rustzoeker: deze recreatiewoning biedt een unieke combinatie van comfort, vrijheid en recreatie op een prachtige locatie. Of u nu droomt van een eigen plek aan het water om ieder weekend te ontspannen, of op zoek bent naar een recreatiewoning met aantrekkelijke verhuurmogelijkheden: Baambrugse Zuwe 167 H biedt het beste van beide werelden. Wij laten u deze unieke plek graag persoonlijk ervaren.

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 · Makelaardij Witte - vertrouwd in Vinkeveen!

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.