Duinpan 38, Kamperland

Duinpan 38, Kamperland

Kamperland

Next to a park · On a holiday park · Quiet road · Beach on foot

€425,000

Asking Price

3

Bedrooms

85 m²

Living Area

Recreatie

Recreatiebestemming

Price
€425,000
Net yield
5.7%
Inquire
3-bedroom holiday home in Kamperland — photo 1 of 5
Ruiterplaat Makelaardij
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

Duinpan 38, Kamperland

Kamperland · Zeeland Coast · Ref BF-2959Source · Ruiterplaat Makelaardij · listed 21 Jun 2026
Asking price
€425,000
Net yield
5.7%
Gross on asking
16.9%
Est. revenue / yr
€71,798
Bedrooms
3
Built area
85 m²
Land
677 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.
5.7%
€27,009 net operating income /yr
Gross yield · all-in basis
15.1%
−9.4 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 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
€354
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€71,798
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· 8.7% of price, auto-calculated
€37,000
Overdrachtsbelasting (transfer tax)€34,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€477,000
+12.2% 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
€71,798
Rental management
−€21,539
Booking channel fees
−€2,872
Cleaning & consumables
−€3,590
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€397
Maintenance reserve
−€3,400
Insurance
−€500
Box 3 wealth tax
−€9,241
Net operating income
€27,009/yr
Net yield on all-in investment
5.7%

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
5.7%/yr
5.7% 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 YieldStrong
5.7% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
56% average occupancy
Nightly RateStrong
€354 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
677 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.7% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €354 — positioned in the top tier
Generous 677 m² land — room for expansion or amenities
Occupancy at 56% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.8 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: recreatiepark Noordzee

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: 2022
Energy: a
Situation: Next to a park · On a holiday park · Quiet road
Beach: Beach on footListing: “Vrijstaande 6-persoons recreatiewoning op loopafstand van het Noordzeestrand.”

Listing text from the makelaar, in Dutch

Vrijstaande 6-persoons recreatiewoning op loopafstand van het Noordzeestrand. Deze vrijstaande recreatievilla voor 6 personen ligt op een kavel van maar liefst 677 m² op het populaire recreatiepark Noordzee Résidence de Banjaard. Het park ligt direct aan de voet van het Noordzeestrand en biedt veel faciliteiten. Waaronder een supermarkt, restaurant, binnenzwembad en animatie. Naast strand en zee, wandel je zo naar de oever van het Veerse Meer en het natuurgebied De Schotsman. De tuin biedt veel privacy en er zijn verschillende mogelijkheden voor het creëren van een fijne plek om te genieten van het groene buitenleven, zowel in de zon als in de schaduw. Door de goede verbindingen zijn de steden Middelburg, Veere en Goes eenvoudig te bereiken. Vanuit de ruime woonkamer kijk je de tuin in en stap je via openslaande deuren het terras op. De open keuken is uitgevoerd in een lichte kleurstelling en voorzien van inbouwapparatuur. De woonkeuken heeft ook openslaande deuren, waardoor je naar het terras kunt. De eerste verdieping biedt ruimte aan 3 slaapkamers en de badkamer. De woning is niet verhuurd geweest. Kortom een compleet en luxe recreatiewoning die uitstekende verhuurmogelijkheden biedt met een aantrekkelijk rendement. Tijdens een bezichtiging vertellen wij je hierover graag meer. Indeling Begane grond: Vanuit de hal is de ruime woonkamer bereikbaar, de praktische bijkeuken en de toiletruimte. De woonkamer loopt naadloos over in de open woonkeuken. De openslaande deuren bieden de toegang tot de verschillende terrassen. Eerste verdieping: Via een vaste trap in de woonkamer bereik je de eerste verdieping. De overloop geeft toegang tot de 3 slaapkamers en de badkamer met ligbad, dubbele wastafel en toilet. Berging: De aangebouwde praktische berging kan goed gebruikt worden voor het stallen van fietsen en opslaan van tuinmeubilair en tuingereedschap. Tuin: Aan de voorzijde van de woning is parkeren op eigen terrein mogelijk. De prachtige tuin rondom de woning gelegen geeft de mogelijkheid om van elke zonnestralen te kunnen genieten. Algemeen: recreatiewoning parklasten van toepassing goede verhuurmogelijkheden Energielabel C woonoppervlakte 85 m² inhoud 304 m³ Automatische zonwering aan achterzijde bouwjaar cv 2022 op loopafstand van het Noordzeestrand en het Veerse Meer inclusief inventaris de woning is nooit verhuurd geweest Deze informatie is door ons met de nodige zorgvuldigheid samengesteld. Onzerzijds wordt echter geen enkele aansprakelijkheid aanvaard voor enige onvolledigheid, onjuistheid of anderszins, dan wel de gevolgen daarvan. Alle opgegeven maten en oppervlakten zijn indicatief. Wij adviseren u een en ander na te meten en wijzen u in het algemeen op uw onderzoekplicht. ### Freistehendes Ferienhaus für 6 Personen in fußläufiger Entfernung zum Nordseestrand. Diese freistehende Erholungsvilla für 6 Personen befindet sich auf einem 677 m² großen Grundstück im beliebten Erholungspark Noordzee Résidence de Banjaard. Der Park liegt direkt am Fuß des Nordseestrandes und bietet viele Einrichtungen. Dazu gehören ein Supermarkt, ein Restaurant, ein Hallenbad und ein Unterhaltungsprogramm. Neben Strand und Meer können Sie direkt zum Ufer des Veerse Meer und zum Naturschutzgebiet De Schotsman laufen. Der Garten bietet viel Privatsphäre und es gibt verschiedene Möglichkeiten, sich ein schönes Plätzchen im Grünen zu schaffen, sowohl in der Sonne als auch im Schatten. Dank der guten Anbindung sind die Städte Middelburg, Veere und Goes leicht zu erreichen. Vom geräumigen Wohnzimmer aus blicken Sie in den Garten und treten durch Flügeltüren auf die Terrasse. Die offene Küche ist in hellen Farben gehalten und mit Einbaugeräten ausgestattet. Die Essküche hat ebenfalls Flügeltüren, durch die Sie auf die Terrasse gelangen. Im ersten Stock befinden sich 3 Schlafzimmer und das Badezimmer. Das Haus wurde noch nicht vermietet. Kurzum, ein komplettes und luxuriöses Ferienhaus, das ein ausgezeichnetes Vermietungspotenzial mit einer attraktiven Rendite bietet. Bei einer Besichtigung können wir Ihnen gerne mehr darüber erzählen. Grundriss Erdgeschoss: Von der Diele aus gelangt man in das geräumige Wohnzimmer, den praktischen Hauswirtschaftsraum und den Toilettenraum. Das Wohnzimmer geht nahtlos in die offene Wohnküche über. Flügeltüren bieten Zugang zu den verschiedenen Terrassen. Erster Stock: Über eine feste Treppe im Wohnzimmer gelangt man in den ersten Stock. Der Treppenabsatz bietet Zugang zu den 3 Schlafzimmern und dem Badezimmer mit Badewanne, Doppelwaschbecken und Toilette. Abstellraum: Der praktische Abstellraum kann gut für die Unterbringung von Fahrrädern und die Lagerung von Gartenmöbeln und Gartengeräten genutzt werden. Garten: An der Vorderseite des Hauses ist das Parken vor Ort möglich. Der schöne Garten rund um das Haus bietet die Möglichkeit, jeden Sonnenstrahl zu genießen. Allgemeines: Erholungshaus Parkgebühren fallen an gute Vermietungsmöglichkeiten Energielabel C Wohnfläche 85 m² Inhalt 304 m³ Automatische Jalousien auf der Rückseite Baujahr Zentralheizung 2022 in fußläufiger Entfernung zum Nordseestrand und zum Veere-See inklusive Inventar das Haus wurde noch nie vermietet Diese Informationen wurden von uns sorgfältig zusammengestellt. Es wird jedoch keine Haftung für eventuelle Unvollständigkeiten, Ungenauigkeiten oder Sonstiges oder die daraus resultierenden Folgen übernommen. Alle angegebenen Maße und Flächenangaben sind nur Richtwerte. Wir raten Ihnen, Messungen vorzunehmen und erinnern Sie generell an Ihre Nachforschungspflicht.

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 · Ruiterplaat 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.