Schutteheide 1-41, Heel

Schutteheide 1-41, Heel

Heel

Waterfront · Next to a park · On a holiday park

€248,500

Asking Price

6

Bedrooms

96 m²

Living Area

Recreatie

Recreatiebestemming

Price
€248,500
Net yield
9.7%
ReportInquire
6-bedroom holiday home in Heel — photo 1 of 5
Leisure for Life
1 / 5
6-bedroom holiday home in Heel — photo 2 of 5
2 / 5
6-bedroom holiday home in Heel — photo 3 of 5
3 / 5
6-bedroom holiday home in Heel — photo 4 of 5
4 / 5
6-bedroom holiday home in Heel — photo 5 of 5
5 / 5

Schutteheide 1-41, Heel

Heel · Limburg Lakes · Ref BF-3252Source · Leisure for Life · listed 21 Jun 2026
Asking price
€248,500
Net yield
9.7%
Gross on asking
31.0%
Est. revenue / yr
€76,960
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
6
Built area
96 m²
Land
147 m²
Brixfox Score 81 · B+Koop (eigen grond)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.
9.7%
€27,835 net operating income /yr
Gross yield · all-in basis
26.9%
−17.2 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 Heel — 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 comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.
Expected ADR
€658
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
32%
Full-year estimate, market-calibrated
Projected annual revenue
€76,960
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +10% for the waterfront position the listing states (+7% in total with the photo quality) — 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· 9.2% of price, auto-calculated
€22,880
Overdrachtsbelasting (transfer tax)€19,880
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€286,380
+15.2% 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
€76,960
Rental management
−€23,088
Booking channel fees
−€3,078
Cleaning & consumables
−€3,848
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€232
Maintenance reserve
−€1,988
Insurance
−€500
Btw on the letting (21%)
−€7,773
Box 3 wealth tax
−€5,368
Net operating income
€27,835/yr
Net yield on all-in investment
9.7%

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.

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% · Brixfox model assumption8%
Yield + value growth
9.7%/yr
9.7% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; 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

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Heel · Limburg Lakes

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
9.7% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyWeak
32% average occupancy
Nightly RateStrong
€658 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceWeak
147 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 9.7% (fully managed, on all-in cost) — outperforms most villas in this market
Independent letting indicated by the listing
Premium nightly rate of €658 — positioned in the top tier
Occupancy at 32% — factor in seasonal gaps
Visual appeal is below average — photos may not compete well on Airbnb listings

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 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

Energy: a
Condition: good
View: park-green
Situation: Waterfront · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Exclusieve ligging aan de bruisende jachthaven van Resort Boschmolenplas Droomt u van een recreatiewoning direct aan het water? Op het geliefde Resort Boschmolenplas ligt deze prachtig gelegen 6-persoons recreatiewoning, direct aan de sfeervolle jachthaven. Hier geniet u iedere dag van een ultiem vakantiegevoel, omringd door luxe boten, rustgevend kabbelend water en een levendige watersportsfeer. Een unieke combinatie van ontspanning en recreatie op een toplocatie. Pluspunten van deze woning Exclusieve ligging direct aan het water en de jachthaven Moderne woonkamer en keuken Geschikt voor 6 personen Drie slaapkamers en twee badkamers Ruim dakterras en zonnige tuin Parkeren op eigen terrein Uitstekende bereikbaarheid nabij uitvalswegen Welkom op Resort Boschmolenplas Deze centraal gelegen recreatiewoning bevindt zich op 147 m² eigen grond en biedt alles voor een zorgeloze vakantie met familie en vrienden. Aan de achterzijde geniet u van een prachtig uitzicht over de levendige jachthaven, terwijl aan de voorzijde parkeergelegenheid op eigen terrein aanwezig is. De woning beschikt over een lichte woon- en eetkamer, een halfopen keuken met inbouwapparatuur, drie comfortabele slaapkamers en twee badkamers. De praktische indeling maakt deze woning ideaal voor eigen gebruik én verhuur. Resort & omgeving Voor watersporters, natuurliefhebbers, wandelaars, fietsers en liefhebbers van het Bourgondische leven is Resort Boschmolenplas een fantastische bestemming. Op het resort vindt u onder andere: Een privéstrand aan de recreatieplas Mogelijkheden voor surfen, suppen, roeien, kanoën, zeilen, zwemmen en duiken Een jachthaven met sloepenverhuur en open vaarverbinding naar de Maasplassen Tennisbanen, sportveld en outdoor fitness Een duikschool Een restaurant met royaal terras, direct bereikbaar via het park Fietsverhuur en prachtige fietsroutes in de omgeving Daarnaast liggen sfeervolle Limburgse steden zoals Roermond, Sittard, Maastricht en Weert op korte afstand. Eindhoven bereikt u binnen circa 30 minuten rijden en Utrecht ligt op ongeveer 130 kilometer afstand. Indeling Begane grond Aan de voorzijde bevinden zich drie deuren. Via de middelste deur bereikt u de entreehal. Hier bevinden zich de toiletruimte met fonteintje en de trap naar de eerste verdieping. De linker deur geeft toegang tot de meterkast en rechts bevindt zich de inpandige berging/bijkeuken. Met een maximale breedte van maar nagenoeg 6.00 meter biedt de woning een verrassend ruime en lichte woonkamer. Via de openslaande deuren loopt u zo het deels overdekte terras en de tuin in. Het uitzicht op de haven is werkelijk prachtig. De halfopen keuken is uitgevoerd in een praktische hoekopstelling en voorzien van diverse inbouwapparatuur. De naastgelegen berging biedt volop ruimte voor een wasmachine, fietsen en andere vakantiespullen. Eerste verdieping Aan de achterzijde bevinden zich twee slaapkamers, waaronder de royale master bedroom. Beide kamers hebben directe toegang tot het zeer ruime en zonnige dakterras. Aan de voorzijde ligt de derde slaapkamer, eveneens groot genoeg voor een tweepersoonsbed. Dankzij de aanwezigheid van twee badkamers is deze woning uitermate geschikt voor verblijf met familie en vrienden. De ruime badkamer beschikt over een ligbad, wastafel en toilet. De tweede badkamer is voorzien van een douche en wastafel in een lichte, moderne afwerking. Dakterras & tuin Het royale dakterras en de achtertuin zijn gunstig gelegen op het zonnige zuidwesten. Hier geniet u tot in de late avonduren van zon, rust en uitzicht. De tuin, omringd door groen, vormt een sfeervolle buitenruimte waar ontspanning centraal staat. Bijzonderheden Gelegen op 147 m² eigen grond Verkoopprijs inclusief stoffering, meubilering en inventaris Uitstekende verhuurmogelijkheden via de eigen verhuurorganisatie Geen verhuurverplichting Onbeperkt eigen gebruik mogelijk Toplocatie aan het water met uitzicht op de jachthaven Perfect voor natuur- en watersportliefhebbers

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

2 free AI questions a day · a free account gets 5 — 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

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 · Leisure for Life

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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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.