Sophiaboulevard 23, Kamperland

Sophiaboulevard 23, Kamperland

Kamperland

Waterfront · On navigable water · Open view · On a holiday park · Quiet road

€499,000

Asking Price

3

Bedrooms

76 m²

Living Area

Recreatie

Recreatiebestemming

Price
€499,000
Net yield
4.8%
Inquire
3-bedroom holiday home in Kamperland — photo 1 of 5
DELTA makelaardij B.V.
1 / 5
3-bedroom holiday home in Kamperland — photo 2 of 5
2 / 5
3-bedroom holiday home in Kamperland — photo 3 of 5
3 / 5
3-bedroom holiday home in Kamperland — photo 4 of 5
4 / 5
3-bedroom holiday home in Kamperland — photo 5 of 5
5 / 5

Sophiaboulevard 23, Kamperland

Kamperland · Zeeland Coast · Ref BF-2876Source · DELTA makelaardij B.V. · listed 21 Jun 2026
Asking price
€499,000
Net yield
4.8%
Gross on asking
14.6%
Est. revenue / yr
€73,048
Bedrooms
3
Built area
76 m²
Land
376 m²
Brixfox Score 81 · B+Koop (eigen grond)Pool or own lettingRecreatiebestemmingFinancial 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.
4.8%
€26,838 net operating income /yr
Gross yield · all-in basis
13.1%
−8.3 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 Kamperland — 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
€417
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
48%
Full-year estimate, market-calibrated
Projected annual revenue
€73,048
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position 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· 8.6% of price, auto-calculated
€42,920
Overdrachtsbelasting (transfer tax)€39,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€556,920
+11.6% 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
€73,048
Rental management
−€21,914
Booking channel fees
−€2,922
Cleaning & consumables
−€3,652
Park charge (parkbijdrage)
€/yr−€713
Utilities (internet/TV in the park charge)
€/yr−€1,200
Property tax (OZB)
−€467
Maintenance reserve
−€3,992
Insurance
−€500
Box 3 wealth tax
−€10,850
Net operating income
€26,838/yr
Net yield on all-in investment
4.8%

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% · Kamperland 5-yr avg — historical, not a forecast8%
Indicative total return
4.8%/yr
4.8% 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

Kamperland · 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 YieldGood
4.8% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyAverage
48% average occupancy
Nightly RateStrong
€417 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
376 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €417 — positioned in the top tier
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
Occupancy at 48% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback10.2 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 park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€713/yr

The listing states about €713 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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: RoompotOperator: RoompotLetting: Rental pool or independent letting

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; the park charge is the figure this listing states rather than a market assumption. 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: 1990
Energy: a
Situation: Waterfront · On navigable water · Open view · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Op een toplocatie mag DELTA makelaardij u deze vrijstaande recreatiebungalow aanbieden! De bungalow is gelegen op EIGEN grond op één van de mooiste locaties van het park Roompot Beach Resort in Kamperland, een prachtige locatie aan de Zeeuwse kust. Hier geniet u van rust, comfort en recreatie met interessante verhuuropbrengsten aan de Zeeuwse Kust. Roompot Beach Resort ligt in het hart van Nationaal Park De Oosterschelde, een beschermd natuurgebied dat uitnodigt tot eindeloze wandel- en fietstochten. Het resort zelf biedt een scala aan voorzieningen zoals een subtropisch zwembad, kitesurfcentrum, speeltuinen, snackbar, restaurant en diverse sportmogelijkheden. Voor gezinnen met (jonge) kinderen is dit de ideale vakantiebestemming. Ook buiten het park valt er genoeg te ontdekken: van knusse dorpen tot uitgestrekte stranden en prachtige natuur. Enkele kenmerken van de bungalow: - vrijstaande, volledig gelijkvloerse bungalow; - directe ligging aan de jachthaven met zicht op de Oosterschelde; - lichte woonkamer met schuifpui naar het terras; - drie comfortabele slaapkamers; - badkamer met ligbad, douche, wastafel én sauna; - aparte bijkeuken én garage via tuin bereikbaar; - royale groene tuin rondom met veel privacy; - parkeergelegenheid op eigen terrein; - inclusief verhuurovereenkomst (eigen gebruik mogelijk); - energielabel C. Globale indeling: U betreedt de woning via de hal waar zich het toilet en de meterkast bevinden en de toegang naar 3 slaapkamers en de badkamer. De lichte woonkamer met schuifpui biedt uitzicht op de omliggende tuin en directe toegang tot het terras. De open keuken en eetruimte sluiten hier naadloos op aan. De keuken is onder andere voorzien van een gaskookplaat, afzuigkap, combioven, vaatwasser en koelkast met vriesvak. De woning beschikt over drie slaapkamers en een royale badkamer voorzien van ligbad, douche, wastafel en sauna - ideaal voor ontspanning na een actieve dag aan het water. Een bijkeuken is aanwezig en de vrijstaande garage biedt extra bergruimte en parkeermogelijkheden zijn er op eigen terrein. Algemeen De woning wordt verwarmd middels een cv-installatie en is voorzien van energielabel C. Oplevering is op korte termijn mogelijk. De jaarlijkse parklasten bedragen € 713,00 (exclusief verhuurbemiddeling en inclusief internetaansluiting en bijdrage verontreinigingsheffing). De onderhoudskosten bedragen € 1.727,00 per jaar. Er geldt geen verhuurverplichting op het park, maar momenteel is er wel een verhuurovereenkomst van kracht met Roompot Marina Beach Resort, waarbij u voor eigen gebruik perioden kunt blokkeren. De bruto verhuuropbrengst is gemiddeld € 43.000,- per jaar. Een instapklare, uitstekend gelegen recreatiewoning op een toplocatie in Zeeland – ideaal voor eigen gebruik én verhuur. Meer weten? Neem contact met ons op, we vertellen u graag meer of plannen een bezichtiging voor u in! Let op: in Nederland betaalt u bij de aankoop van een vakantiehuis de kosten voor de koper. Deze bestaan uit 8% overdrachtsbelasting en de notariskosten voor de akte van overdracht. Disclaimer Deze informatie is zorgvuldig samengesteld door de medewerkers van DELTA makelaardij. Er kunnen echter geen rechten aan worden ontleend en er wordt geen aansprakelijkheid aanvaard voor eventuele onjuistheden, onvolledigheden of andere zaken of de gevolgen daarvan. In het algemeen wijzen wij u op uw onderzoeksplicht. Alle verstrekte informatie dient te worden beschouwd als een uitnodiging tot bezichtiging, tot het uitbrengen van een bod of tot het aangaan van onderhandelingen. Als u via bemiddeling van DELTA makelaardij een koopovereenkomst met de verkoper sluit, wordt standaard een aanbetaling/bankgarantie van 10% van de koopprijs gevraagd. Bij woningen die ouder zijn dan 1993 nemen we standaard een asbest-, bodem- en ouderdomsclausule op in de koopovereenkomst. Onze privacyverklaring vindt u op onze website.

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 · DELTA makelaardij B.V.

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.