Oosteinde 3-H47, Moordrecht

Oosteinde 3-H47, Moordrecht

Moordrecht

Sheltered position · Next to a park · On a holiday park

€275,000

Asking Price

2

Bedrooms

95 m²

Living Area

Recreatie

Recreatiebestemming

Price
€275,000
Net yield
1.8%
Inquire
2-bedroom holiday home in Moordrecht — photo 1 of 5
A & Q Makelaars
1 / 5
2-bedroom holiday home in Moordrecht — photo 2 of 5
2 / 5
2-bedroom holiday home in Moordrecht — photo 3 of 5
3 / 5
2-bedroom holiday home in Moordrecht — photo 4 of 5
4 / 5
2-bedroom holiday home in Moordrecht — photo 5 of 5
5 / 5

Oosteinde 3-H47, Moordrecht

Moordrecht · Ref BF-3512Source · A & Q Makelaars · listed 21 Jun 2026
Asking price
€275,000
Net yield
1.8%
Gross on asking
10.7%
Est. revenue / yr
€29,503
Bedrooms
2
Built area
95 m²
Land
260 m²
Brixfox Score 59 · C+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.
1.8%
€5,810 net operating income /yr
Gross yield · all-in basis
9.4%
−7.6 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 Moordrecht — 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
€376
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
22%
Full-year estimate, market-calibrated
Projected annual revenue
€29,503
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
€25,000
Overdrachtsbelasting (transfer tax)€22,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€315,000
+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
€29,503
Rental management
−€8,851
Booking channel fees
−€1,180
Cleaning & consumables
−€1,475
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€257
Maintenance reserve
−€2,200
Insurance
−€500
Box 3 wealth tax
−€5,980
Net operating income
€5,810/yr
Net yield on all-in investment
1.8%

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% · Moordrecht 5-yr avg — historical, not a forecast8%
Indicative total return
1.8%/yr
1.8% 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

Moordrecht

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

59C
Rental YieldWeak
1.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
22% average occupancy
Nightly RateStrong
€376 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
260 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €376 — positioned in the top tier
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
Net yield of 1.8% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 22% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback18.8 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

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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 2026
Energy: d
Situation: Sheltered position · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

For English, please see below - Vrijstaande recreatiewoning aan het water met royale tuin en veel privacy Op recreatiepark ’t Vissertje, aan de rand van Moordrecht, ligt deze moderne en volledig nieuwe vrijstaande recreatiewoning. De woning beschikt over twee woonlagen, twee ruime slaapkamers en een royale tuin rondom met vrij uitzicht over het water. Dankzij de rustige ligging, het vele groen en de comfortabele afwerking ervaart u hier het ultieme vakantiegevoel. Bijzonderheden • Vrijstaande recreatiewoning aan het water • Bouwjaar 2026 • Woonoppervlakte circa 95 m² • Perceel circa 260 m² • Twee woonlagen • Twee ruime slaapkamers • Royale tuin rondom met veel privacy • Houtkachel en centrale verwarming • Cv-ketel uit 2024 • Badkamer met toilet en dubbele wastafel • Kunststof kozijnen met isolerende beglazing • Eigen aansluitingen voor gas, water en elektra • Twee overkappingen • Actieve vereniging • Camerabewaking op de parkeerplaats • Gunstige ligging nabij Gouda en de A12/A20 • Servicekosten € 123 per maand Indeling Begane grond Via de entree bereikt u de hal met toegang tot de moderne open keuken. De keuken is uitgerust met diverse inbouwapparatuur, waaronder een vaatwasser, oven, magnetron, inductiekookplaat, afzuigkap en een nieuwe koel-/vriescombinatie met dubbele deuren. De badkamer bevindt zich eveneens op de begane grond en is voorzien van een toilet, dubbele wastafel en verwarming. De cv-opstelling is netjes weggewerkt in een kast. De ruime woonkamer heeft veel natuurlijke lichtinval en staat in directe verbinding met de buitenruimte en de twee overkappingen, waardoor binnen en buiten naadloos in elkaar overlopen. De sfeervolle houtkachel en centrale verwarming zorgen voor comfort in alle seizoenen. Eerste verdieping Op de eerste verdieping bevinden zich twee royale slaapkamers van circa 16 m² en circa 18,5 m². Buitenruimte De fraai aangelegde tuin rondom biedt veel privacy en een prachtig uitzicht over het water. Daarnaast zijn er twee overkappingen aanwezig: Een afgesloten overkapping met getint glas waar u comfortabel en beschut kunt zitten; Een open overkapping voorzien van een douchecabine en ligbad. Waterleidingen en elektra zijn reeds aanwezig, maar dienen nog aangesloten te worden. De voormalige schuur is bij het geheel betrokken en ingericht, ideaal als werkruimte, hobbykamer of berging. Deze ruimte beschikt over elektra en verlichting. Daarnaast is er een dubbele containerombouw aanwezig. Recreatief gebruik Conform het bestemmingsplan “Moordrecht Buiten” van de gemeente Zuidplas heeft het object een recreatiebestemming. Permanente bewoning is niet toegestaan. Financiering Voor recreatief vastgoed gelden afwijkende financieringsvoorwaarden. Niet alle banken verstrekken standaard een hypotheek voor recreatiewoningen. Laat u hierover vooraf goed adviseren. Een unieke kans om te genieten van rust, ruimte en recreatief wonen aan het water. Deze woning is gemeten conform de Meetinstructie. Ondanks zorgvuldige meting kunnen verschillen in afmetingen voorkomen door interpretatieverschillen, afrondingen of beperkingen tijdens het meten. De opgegeven maten zijn indicatief. Indien exacte maatvoering van belang is, adviseren wij u deze zelf te (laten) controleren. Hoewel deze informatie met zorg is samengesteld, aanvaarden wij geen aansprakelijkheid voor onjuistheden, onvolledigheden of de gevolgen daarvan. Deze instapklare recreatiewoning is in werkelijkheid nóg mooier dan op de foto’s en absoluut een bezichtiging waard. Voor het plannen van een bezichtiging verzoeken wij u vriendelijk om per e-mail of via Funda te reageren. ----------------------------------------------------------------------------- Detached waterfront holiday home with spacious garden and plenty of privacy Located on the recreational park ’t Vissertje, on the edge of Moordrecht, this modern and completely newly built detached holiday home offers comfort, tranquility, and beautiful waterfront views. The property features two floors, two spacious bedrooms, and a large surrounding garden with excellent privacy. Thanks to its peaceful location, abundant greenery, and comfortable finish, you will experience the ultimate holiday feeling here. Highlights • Detached waterfront holiday home • Built in 2026 • Living area approximately 95 m² • Plot size approximately 260 m² • Two floors • Two spacious bedrooms • Large surrounding garden with plenty of privacy • Wood-burning stove and central heating • Central heating boiler from 2024 • Bathroom with toilet and double sink • UPVC window frames with insulated glazing • Private connections for gas, water, and electricity • Two covered outdoor areas • Active homeowners’ association • CCTV surveillance in the parking area • Conveniently located near Gouda and the A12/A20 motorways • Service costs: €123 per month Layout Ground floor Through the entrance, you reach the hallway with access to the modern open-plan kitchen. The kitchen is equipped with various built-in appliances, including a dishwasher, oven, microwave, induction hob, extractor hood, and a new double-door fridge/freezer combination. The bathroom is also located on the ground floor and features a toilet, double sink, and heating. The central heating system is neatly concealed in a storage cupboard. The spacious living room benefits from plenty of natural light and connects directly to the outdoor area and the two covered terraces, creating a seamless indoor-outdoor living experience. The charming wood-burning stove and central heating provide comfort throughout all seasons. First floor The first floor offers two generously sized bedrooms of approximately 16 m² and 18.5 m². Outdoor space The beautifully landscaped garden surrounding the property offers plenty of privacy and stunning views over the water. In addition, there are two covered outdoor areas: A fully enclosed covered terrace with tinted glass, allowing you to sit comfortably and sheltered year-round; An open covered area equipped with a shower cabin and bathtub. Water pipes and electricity are already installed but still need to be connected. The former shed has been incorporated into the property and converted, ideal as a hobby room, or storage space. This room is equipped with electricity and lighting. There is also a double waste-container enclosure. Recreational use According to the “Moordrecht Buiten” zoning plan of the municipality of Zuidplas, the property has a recreational designation. Permanent residence is not permitted. Financing Holiday homes and recreational properties are subject to different financing conditions. Not all banks provide standard mortgages for recreational homes. We advise you to seek professional financial advice in advance. A unique opportunity to enjoy peace, space, and recreational living by the water. This property has been measured in accordance with the applicable measurement guidelines. Despite careful measurement, differences in dimensions may occur due to interpretation differences, rounding, or limitations during measuring. The stated dimensions are indicative only. If exact measurements are important, we recommend verifying them yourself or having them professionally checked. Although this information has been compiled with care, no liability is accepted for inaccuracies, omissions, or any consequences thereof. This move-in-ready holiday home is even more beautiful in reality than in the photos and is absolutely worth viewing. To schedule a viewing, we kindly request that you respond by email or via Funda.

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 · A & Q 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.