Molenweg "De Kreek" Hertengang 23, Bruinisse

Molenweg "De Kreek" Hertengang 23, Bruinisse

Bruinisse

Sheltered position · On a holiday park · Quiet road

€159,000

Asking Price

2

Bedrooms

47 m²

Living Area

Recreatie

Recreatiebestemming

Price
€159,000
Net yield
4.0%
Inquire
2-bedroom holiday home in Bruinisse — photo 1 of 5
Van den Ouden Makelaars
1 / 5
2-bedroom holiday home in Bruinisse — photo 2 of 5
2 / 5
2-bedroom holiday home in Bruinisse — photo 3 of 5
3 / 5
2-bedroom holiday home in Bruinisse — photo 4 of 5
4 / 5
2-bedroom holiday home in Bruinisse — photo 5 of 5
5 / 5

Molenweg "De Kreek" Hertengang 23, Bruinisse

Bruinisse · Zeeland Coast · Ref BF-2903Source · Van den Ouden Makelaars · listed 21 Jun 2026
Asking price
€159,000
Net yield
4.0%
Gross on asking
16.7%
Est. revenue / yr
€26,516
Bedrooms
2
Built area
47 m²
Land
87 m²
Brixfox Score 75 · 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.
4.0%
€7,546 net operating income /yr
Gross yield · all-in basis
14.0%
−10.0 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 Bruinisse — 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
€142
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
51%
Full-year estimate, market-calibrated
Projected annual revenue
€26,516
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· 9.9% of price, auto-calculated
€15,720
Overdrachtsbelasting (transfer tax)€12,720
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€189,720
+19.3% 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
€26,516
Rental management
−€7,955
Booking channel fees
−€1,061
Cleaning & consumables
−€1,326
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€149
Maintenance reserve
−€1,272
Insurance
−€500
Box 3 wealth tax
−€3,457
Net operating income
€7,546/yr
Net yield on all-in investment
4.0%

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.

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% · Bruinisse 5-yr avg — historical, not a forecast8%
Indicative total return
4.0%/yr
4.0% 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

Bruinisse · 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

75B
Rental YieldGood
4.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
51% average occupancy
Nightly RateAverage
€142 per night
Visual AppealPending
Analysis pending
Size & SpaceWeak
87 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
Occupancy at 51% — factor in seasonal gaps
ADR of €142 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback10.3 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.

Park: vakantiepark De Kreek

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: 1976
Energy: d
Situation: Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

RUST EN RUIMTE NABIJ HET GREVELINGENMEER Op zoek naar een plek waar je echt tot rust komt? Deze geschakelde recreatiewoning ligt op een rustige locatie in vakantiepark De Kreek, direct bij het Grevelingenmeer. Je geniet hier van groen, privacy en frisse lucht. De omgeving nodigt uit tot wandelen, fietsen en watersport. Ideaal voor natuurliefhebbers én rustzoekers. STABIELE RECREATIEVE VERHUURMOGELIJKHEDEN De woning is ook interessant als investering. Dankzij de ligging op het park én de complete inrichting is deze woning klaar voor recreatieve verhuur. Zowel binnenlandse als buitenlandse gasten weten Bruinisse te vinden. De combinatie van comfort en locatie maakt deze woning aantrekkelijk voor een brede doelgroep, met een stabiel rendement als gevolg. GEMAKKELIJK WONEN OP DE BEGANE GROND Je vindt hier alle belangrijke functies op de begane grond. De woonkamer, keuken, badkamer en een van de twee slaapkamers bevinden zich op dit niveau. Dat maakt deze woning ook geschikt voor wie minder goed ter been is of gewoon gemak zoekt. De slimme indeling maakt het verblijf comfortabel en praktisch, voor jezelf of je gasten. INDELING VAN DE WONING De woning ligt op park De Kreek, bereikbaar via een slagboom met pascontrole. Parkeren kan op een algemene plaats; tijdelijk voor de deur uitladen is mogelijk. Binnenkomst via de hal met plavuizenvloer, vaste kast en meterkast. Vanuit hier bereik je een steekzoldertje, een van de slaapkamers en het woongedeelte. De woonkamer heeft veel licht, een haard en toegang tot de tuin. De open keuken beschikt over apparatuur en kastruimte. De badkamer is netjes betegeld en voorzien van een douche, toilet en badmeubel. 1e Verdieping. Boven is een tweede slaapkamer met dakraam en een overloop/vide met een bergkast. Tuin. De achtertuin heeft een ruim terras, een vrije achterom, een berging en grenst aan een speelveldje. BELANGRIJKSTE KENMERKEN • Rustige ligging nabij het Grevelingenmeer • Goede mogelijkheden voor recreatieve verhuur • Leefprogramma op de begane grond • Oplevering in overleg OVERIGE KENMERKEN • Bouwjaar 1976 • 3 kamers, waarvan 2 slaapkamers • Open keuken en tuingerichte woonkamer • Badkamer met douche, toilet en badmeubel • Voortuin en achtertuin met berging en vrije achterom • Park met receptie, slagboom, speelweides en algemene parkeerplaatsen • Park ligt naast vakantiepark Aquadelta met diverse voorzieningen zoals een zwembad, restaurant, binnenspeeltuin, cafetaria en een supermarkt.

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 · Van den Ouden Makelaars

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.