Helmgras 9, Kamperland

Helmgras 9, Kamperland

Kamperland

Waterfront · On a holiday park · Quiet road · Near the beach

€375,000

Asking Price

3

Bedrooms

77 m²

Living Area

Recreatie

Recreatiebestemming

Price
€375,000
Net yield
7.9%
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

Helmgras 9, Kamperland

Kamperland · Zeeland Coast · Ref BF-3097Source · Ruiterplaat Makelaardij · listed 21 Jun 2026
Asking price
€375,000
Net yield
7.9%
Gross on asking
21.2%
Est. revenue / yr
€79,605
Bedrooms
3
Built area
77 m²
Land
375 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.
7.9%
€33,304 net operating income /yr
Gross yield · all-in basis
18.8%
−10.9 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
€393
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€79,605
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· 8.8% of price, auto-calculated
€33,000
Overdrachtsbelasting (transfer tax)€30,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€423,000
+12.8% 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
€79,605
Rental management
−€23,882
Booking channel fees
−€3,184
Cleaning & consumables
−€3,980
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€351
Maintenance reserve
−€3,000
Insurance
−€500
Box 3 wealth tax
−€8,154
Net operating income
€33,304/yr
Net yield on all-in investment
7.9%

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
7.9%/yr
7.9% 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
7.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
56% average occupancy
Nightly RateStrong
€393 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
375 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 7.9% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €393 — positioned in the top tier
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 56% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback6.6 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 regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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: 1999
Energy: a
Situation: Waterfront · On a holiday park · Quiet road
Beach: Near the beachListing: “De prachtige Zeeuwse stranden, waaronder het Noordzeestrand, bevinden zich op korte afstand.”

Listing text from the makelaar, in Dutch

Prachtige vrijstaande vakantiewoning op het populaire vakantiepark Résidence de Banjaard! Deze recreatiewoning op vakantiepark Résidence de Banjaard heeft een perfecte ligging. Aan de achterzijde van de woning kijk je uit over een prachtige waterpartij en binnen 5 minuten sta je op het Noordzeestrand. De fijne doorzonkamer zorgt voor veel licht in de woning. Vanuit de woonkamer stap je zo de zonnige tuin in. Hier kun je heerlijk genieten van het buitenleven en het prachtige uitzicht over het water. De tuin is perfect om te ontspannen of te barbecueën met vrienden en familie. Kamperland is een gezellig dorp gelegen op Noord-Beveland. In de omgeving vind je diverse voorzieningen, zoals winkels en restaurants. De prachtige Zeeuwse stranden, waaronder het Noordzeestrand, bevinden zich op korte afstand. Indeling: Begane grond Via de ingang kom je binnen in de entree. Van hieruit is er toegang tot het toilet en de open keuken. Via de open keuken loop je door naar de eetkamer en woonkamer van waaruit toegang is tot het overdekte terras. Vanuit de keuken en via de linkerzijde van het huis is toegang tot de inpandige berging. Eerste verdieping Via de trap in de woonkamer kom je terecht op de overloop. Vanuit daar is toegang tot de drie slaapkamers en de badkamer, voorzien van douche, wastafel en toilet. Algemeen Woonoppervlakte 77 m² Perceeloppervlakte 375 m² Energielabel C Overdekt terras in de tuin Uitzicht over waterpartij aan de achterzijde 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 onderzoeksplicht. ### Schönes freistehendes Ferienhaus im beliebten Ferienpark Résidence de Banjaard! Dieses Ferienhaus im Ferienpark Résidence de Banjaard hat eine perfekte Lage. Auf der Rückseite des Hauses blicken Sie auf einen schönen Teich und in 5 Minuten sind Sie am Nordseestrand. Das schöne Wohnzimmer sorgt für viel Licht im Haus. Vom Wohnzimmer aus gelangen Sie direkt in den sonnigen Garten. Hier können Sie die freie Natur und die schöne Aussicht über das Wasser genießen. Der Garten ist ideal zum Entspannen oder Grillen mit Freunden und Familie. Kamperland ist ein gemütliches Dorf auf Noord-Beveland. In der Nähe finden Sie verschiedene Annehmlichkeiten, wie Geschäfte und Restaurants. Die schönen Strände von Zeeland, darunter der Nordseestrand, sind nicht weit entfernt. Einteilung: Erdgeschoss Sie betreten die Wohnung über die Eingangshalle. Von hier aus haben Sie Zugang zur Toilette und der offenen Küche. Über die offene Küche gelangen Sie in das Esszimmer und das Wohnzimmer, von wo aus Sie Zugang zur überdachten Terrasse haben. Von der Küche aus und über die linke Seite des Hauses hat man Zugang zum überdachten Abstellraum. Erster Stock Die Treppe im Wohnzimmer führt zum Treppenabsatz. Von dort aus hat man Zugang zu den drei Schlafzimmern und dem Badezimmer, ausgestattet mit Dusche, Waschbecken und Toilette. Allgemein Wohnbereich 77 m² Grundstücksfläche 375 m² Energielabel C Überdachte Terrasse im Garten Blick auf den Teich auf der Rückseite Diese Informationen wurden von uns sorgfältig zusammengestellt. Für eventuelle Unvollständigkeiten, Ungenauigkeiten oder Sonstiges und deren Folgen wird jedoch keine Haftung übernommen. Alle angegebenen Maße und Flächenangaben sind Richtwerte. Wir empfehlen Ihnen, Messungen vorzunehmen und weisen Sie generell auf Ihre Untersuchungspflicht hin.

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.