Landweerswal 2-40, Braamt

Landweerswal 2-40, Braamt

Braamt

Wooded surroundings · Rural setting

€109,500

Asking Price

3

Bedrooms

54 m²

Living Area

Recreatie

Recreatiebestemming

Price
€109,500
Net yield
4.3%
ReportInquire
3-bedroom holiday home in Braamt — photo 1 of 5
Vakantiemakelaar
1 / 5
3-bedroom holiday home in Braamt — photo 2 of 5
2 / 5
3-bedroom holiday home in Braamt — photo 3 of 5
3 / 5
3-bedroom holiday home in Braamt — photo 4 of 5
4 / 5
3-bedroom holiday home in Braamt — photo 5 of 5
5 / 5

Landweerswal 2-40, Braamt

Braamt · Ref BF-24684Source · Vakantiemakelaar · listed 11 Aug 2026
Asking price
€109,500
Listed 94 days ago
Net yield
4.3%
Gross on asking
24.5%
Est. revenue / yr
€26,839
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
3
Built area
54 m²
Land
280 m²
Brixfox Score 79 · B+Koop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
4.3%
€5,892 net operating income /yr
Gross yield · all-in basis
19.7%
−15.4 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 Braamt — 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
€166
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
44%
Full-year estimate, market-calibrated
Projected annual revenue
€26,839
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· 10.7% of price, auto-calculated
€11,760
Overdrachtsbelasting (transfer tax)€8,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€136,260
+24.4% 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
€26,839
Rental management
−€8,052
Booking channel fees
−€1,074
Cleaning & consumables
−€1,342
Park charge (parkbijdrage)
€/yr−€3,050
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€102
Maintenance reserve
−€876
Insurance
−€500
Btw on the letting (21%)
−€2,086
Box 3 wealth tax
−€2,365
Net operating income
€5,892/yr
Net yield on all-in investment
4.3%

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
4.3%/yr
4.3% 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

Braamt

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

79B+
Rental YieldGood
4.3% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
44% average occupancy
Nightly RateAverage
€166 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
280 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
Park rental pool only
Occupancy at 44% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback23.1 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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Own use up to 42 nights/yr

Eigen gebruik maximaal 42 dagen per jaar. This limits YOUR OWN stays, not the letting — the remaining ~323 nights are expected to be available for guests. It does not reduce the yield; it is the price of the letting arrangement that produces it.

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.

Park: LandalOperator: LandalLetting: Central rental pool

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 1995
Energy: a
Condition: good
View: forest
Situation: Wooded surroundings · Rural setting

Listing text from the makelaar, in Dutch

* Gelijkvloerse en kindvriendelijke 4-persoons recreatiewoning * Gethematiseerde woning voor gezinnen met kinderen * Op een zeer compleet Landal park, mooi gelegen in het Recreatiegebied Stroombroek!  Deze vrijstaande 4CK nr. 040 op Landal Stroombroek is een comfortabele en sfeervolle recreatiewoning, ideaal voor gezinnen met jonge kinderen. De gelijkvloerse woning biedt plaats aan maximaal twee volwassenen, twee kinderen en een baby en beschikt over drie slaapkamers, een praktische indeling en een fijn terras. Dankzij de kindvriendelijke inrichting, complete voorzieningen en de rustige ligging op een veelzijdig vakantiepark is deze woning uitstekend geschikt voor verhuur. Landal Stroombroek Landal Stroombroek ligt in de natuurrijke Achterhoek, aan de voet van recreatieplas Stroombroek en omringd door bossen, wandel- en fietsroutes. Het park biedt een breed scala aan faciliteiten voor jong en oud, waaronder een overdekt zwembad, diverse horecagelegenheden, indoor speelvoorzieningen, bowlingbanen en het naastgelegen wellnessresort Palestra Beauty & Wellness. Dankzij de combinatie van natuur, ontspanning en uitgebreide parkvoorzieningen is Landal Stroombroek een geliefde bestemming voor zowel gezinnen als rustzoekers. Stap de woning binnen Bij binnenkomst ervaar je direct de gezellige en praktische indeling van de woning. De lichte woonkamer beschikt over een comfortabele zithoek en een gezellige eethoek, waar je samen geniet van een ontspannen verblijf. De open keuken sluit mooi aan op de leefruimte en is compleet ingericht met onder andere een vaatwasser, combimagnetron, koelkast met vriesvak, gasfornuis en zowel een Senseo- als filterkoffiezetapparaat. De woning beschikt over drie slaapkamers. De hoofdslaapkamer is voorzien van twee eenpersoons boxsprings met een flatscreen-tv. Daarnaast is er een aparte kinderslaapkamer met kinderbed en een derde slaapkamer met een stapelbed, waardoor deze woning perfect is ingericht voor jonge gezinnen. De badkamer beschikt over een inloopdouche en een wastafel, terwijl het toilet separaat is gesitueerd. Buiten geniet je op het terras met comfortabel tuinmeubilair van de rust en de groene omgeving. Verhuur en eigen gebruik Het verhuren van de woning op Landal Stroombroek is verplicht, met mogelijkheden tot eigen recreatief gebruik. Als eigenaar geniet je tot 6 weken eigen gebruik per jaar. Verhuur en beheer wordt uitgevoerd door Landal. Download de brochure en bekijk de kosten- en opbrengsten van de woning.

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 · Vakantiemakelaar

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.