Burgvliet 51, Oostkapelle

Burgvliet 51, Oostkapelle

Oostkapelle

Forest edge · Sheltered position · Quiet road · Beach on foot

€279,000

Asking Price

2

Bedrooms

51 m²

Living Area

Recreatie

Recreatiebestemming

Price
€279,000
Net yield
3.6%
ReportInquire
2-bedroom holiday home in Oostkapelle — photo 1 of 5
Makelaarskantoor Wisse Vastgoed
1 / 5
2-bedroom holiday home in Oostkapelle — photo 2 of 5
2 / 5
2-bedroom holiday home in Oostkapelle — photo 3 of 5
3 / 5
2-bedroom holiday home in Oostkapelle — photo 4 of 5
4 / 5
2-bedroom holiday home in Oostkapelle — photo 5 of 5
5 / 5

Burgvliet 51, Oostkapelle

Oostkapelle · Zeeland Coast · Ref BF-31731Source · Makelaarskantoor Wisse Vastgoed · listed 26 Aug 2026
Asking price
€279,000
Net yield
3.6%
Gross on asking
14.0%
Est. revenue / yr
€39,124
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
2
Built area
51 m²
Land
226 m²
Brixfox Score 81 · B+Ground lease (erfpacht)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.
3.6%
€11,556 net operating income /yr
Gross yield · all-in basis
12.3%
−8.7 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 Oostkapelle — 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
€160
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€39,124
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· 9.1% of price, auto-calculated
€25,320
Overdrachtsbelasting (transfer tax)€22,320
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€319,320
+14.5% 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
€39,124
Rental management
−€11,737
Booking channel fees
−€1,565
Cleaning & consumables
−€1,956
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€261
Maintenance reserve
−€2,232
Insurance
−€500
Box 3 wealth tax
−€6,067
Net operating income
€11,556/yr
Net yield on all-in investment
3.6%

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% · Oostkapelle 5-yr avg — historical, not a forecast8%
Yield + value growth
3.6%/yr
3.6% net yield + 0% value growth
Value growth figures 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.
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

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Oostkapelle · 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
3.6% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
67% average occupancy
Nightly RateAverage
€160 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
226 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Independent letting indicated by the listing
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
ADR of €160 limits revenue ceiling — consider repositioning potential
Compact plot at 226 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback12 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 indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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: 1962
Energy: d
Condition: good
View: garden
Situation: Forest edge · Sheltered position · Quiet road
Beach: Beach on footListing: “- Ligging op een paar stappen van bos en zee”

Listing text from the makelaar, in Dutch

Dicht bij zee en midden in het groen! Op een heerlijke plek in Oostkapelle, op korte afstand van strand, zee en duinen, ligt deze charmante recreatiewoning. Een fijne plek waar het vakantiegevoel eigenlijk direct begint: omgeven door groen, met volop privacy en de Zeeuwse kust binnen handbereik. De woning heeft een sfeervolle en ongedwongen uitstraling. Binnen vormt de lichte leefruimte het hart van het huis. De woonkamer en open keuken sluiten mooi op elkaar aan en dankzij de openslaande deuren is er een prettige verbinding met buiten. De lichte keuken is praktisch ingericht en past goed bij het frisse karakter van de woning. De woning ligt op erfpachtgrond in het kleinschalige wijkje Burgvliet. Dit is géén recreatiepark, u bent daardoor géén parkkosten verschuldigd en recreatieve verhuur van de woning is hier toegestaan volgens het huidige bestemmingsplan. RECREATIEWONING / FERIENHAUS / HOLIDAY HOME Indeling Bungalow: via de entree kom je binnen in de centrale hal, die toegang geeft tot de verschillende vertrekken van de woning. Vanuit de hal bereik je de ruime en lichte woonkamer met open keuken. De keuken is praktisch opgesteld en vormt samen met het zitgedeelte een gezellige, open leefruimte. De verschillende raampartijen en openslaande deuren zorgen voor veel daglicht en versterken de verbinding met de groene omgeving. De woning beschikt over twee slaapkamers. De eerste slaapkamer bevindt zich direct grenzend aan het woon- en keukengedeelte en heeft een slaapvide die met een trap te bereiken is. De tweede slaapkamer ligt aan de achterzijde en heeft een speelse vorm die goed past bij het karakter van de woning. Centraal in de woning bevinden zich het separate toilet en de badkamer. De badkamer is verzorgd uitgevoerd in lichte tinten en beschikt over een wastafelmeubel en douche. Aansluitend is er een praktische inpandige berging, ideaal voor het opbergen van bijvoorbeeld strandspullen, fietsen of andere vakantiespullen. Alles bevindt zich op de begane grond, wat zorgt voor een praktische en comfortabele indeling. Tuin Buiten komt het recreatiegevoel misschien nog wel het beste tot zijn recht. De woning wordt omringd door veel groen en de begroeiing zorgt voor een beschutte en intieme sfeer. Een heerlijke plek om na een ochtend op het strand uitgebreid buiten te zitten, te eten of simpelweg van de rust te genieten. Locatie En dan de ligging. Oostkapelle is geliefd vanwege de combinatie van brede stranden, duinen, natuur en een gezellig dorpscentrum. Vanuit deze recreatiewoning sta je in korte tijd met je voeten in het zand en liggen prachtige wandel- en fietsroutes door het Zeeuwse kustlandschap binnen handbereik. Een sfeervolle recreatiewoning voor wie op zoek is naar een eigen plek aan de Zeeuwse kust, waar rust, natuur en strand samenkomen. Bijzonderheden: - Ligging op een paar stappen van bos en zee - Recreatieve verhuur is toegestaan - Géén parkkosten - Erfpachtgrond, jaarlijkse canon bedraagt € 4134.80 (2026) - Volledig gelijkvloers - Openslaande deuren naar de tuin Recreëren en/of investeren aan zee? Neemt u contact op met ons kantoor voor het maken van een afspraak, wij verzorgen u graag een rondleiding. Makelaarskantoor Wisse Vastgoed, Thuis in Zeeland. Wellicht tot binnenkort!

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.

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
Included with Pro once its free trial ends

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 · Makelaarskantoor Wisse Vastgoed

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.