Belkmerweg 54-H74, Sint Maartensvlotbrug

Belkmerweg 54-H74, Sint Maartensvlotbrug

Sint Maartensvlotbrug

On a holiday park

€195,000

Asking Price

3

Bedrooms

70 m²

Living Area

Recreatie

Recreatiebestemming

Price
€195,000
Net yield
6.4%
Inquire
3-bedroom holiday home in Sint Maartensvlotbrug — photo 1 of 5
Callinghe Recreatiemakelaars
1 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 2 of 5
2 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 3 of 5
3 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 4 of 5
4 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 5 of 5
5 / 5

Belkmerweg 54-H74, Sint Maartensvlotbrug

Sint Maartensvlotbrug · Holland Coast · Ref BF-3560Source · Callinghe Recreatiemakelaars · listed 21 Jun 2026
Asking price
€195,000
Net yield
6.4%
Gross on asking
20.5%
Est. revenue / yr
€39,926
Bedrooms
3
Built area
70 m²
Land
200 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.
6.4%
€14,623 net operating income /yr
Gross yield · all-in basis
17.5%
−11.1 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 Sint Maartensvlotbrug — 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
€199
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€39,926
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· 9.5% of price, auto-calculated
€18,600
Overdrachtsbelasting (transfer tax)€15,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€228,600
+17.2% 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
€39,926
Rental management
−€11,978
Booking channel fees
−€1,597
Cleaning & consumables
−€1,996
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€182
Maintenance reserve
−€1,560
Insurance
−€500
Box 3 wealth tax
−€4,240
Net operating income
€14,623/yr
Net yield on all-in investment
6.4%

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% · Sint Maartensvlotbrug 5-yr avg — historical, not a forecast8%
Indicative total return
6.4%/yr
6.4% 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

Sint Maartensvlotbrug · Holland 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
6.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
55% average occupancy
Nightly RateAverage
€199 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
200 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.4% (fully managed, on all-in cost) — outperforms most villas in this market
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
Occupancy at 55% — factor in seasonal gaps
ADR of €199 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback7.3 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 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: bungalowpark Eb

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: 1975
Energy: a
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Gemoderniseerde recreatiebungalow op geliefd park Tussen uitgestrekte bloembollenvelden en het strand, in de kop van Noord-Holland, ligt het sfeervolle bungalowpark Eb en Vloed. Op slechts 1,5 kilometer van de duinen geniet u hier van rust, natuur en een heerlijk vakantiegevoel. Op dit geliefde park is nu bungalow nummer 74 beschikbaar. De woning is modern en smaakvol ingericht en biedt uitstekende verhuurmogelijkheden, maar is ook ideaal als comfortabele uitvalsbasis voor uw eigen gezin. Indeling: bij binnenkomst stapt u de lichte woonkamer in, waar u een prachtig uitzicht heeft op het terras en de tuin. De ruimte is sfeervol ingericht en biedt volop mogelijkheden om heerlijk te ontspannen. Aangrenzend vindt u de keuken in L-opstelling, die van alle gemakken is voorzien, waaronder een combimagnetron, inductiekookplaat, vaatwasser en een koelkast met vriesvak. Ook vanuit de keuken geniet u van het uitzicht op de tuin. Daarnaast staat er een ruime eettafel met zes comfortabele stoelen, wat de keuken tot een echte woonkeuken maakt. De woning beschikt over een compacte maar praktische badkamer, ingericht met een douche, toilet, wastafelmeubel met twee laden en een designradiator. Verder zijn er drie slaapkamers aanwezig, waarvan één met een tweepersoonsbed en twee met twee éénpersoonsbedden. Woning nummer 74 ligt op een rustige hoek van het park, wat zorgt voor extra privacy. De woning is omringd door groen en beschikt over een grasveld en een verhard terras met een glazen windscherm. Ook heeft de woning een berging die via de keuken bereikbaar is en een schuur die aan de woning vast zit. Bijzonderheden: - Verkoop inclusief inventaris - 2 airco’s aanwezig - 6 slaapplaatsen - Uitstekende verhuurmogelijkheden Heeft deze verborgen parel uw interesse gewekt? Neem dan gerust contact op voor meer informatie of het plannen van een bezichtiging. ---------------------------------------------------------------------------------------------------------------------------- Modernisierter Ferienbungalow in beliebtem Park Zwischen weitläufigen Blumenfeldern und dem Strand, an dem Kop van Noord-Holland, liegt der stimmungsvolle Bungalowpark „Eb en Vloed“. Nur 1,5 Kilometer von den Dünen entfernt genießen Sie hier Ruhe, Natur und ein herrliches Urlaubsgefühl. In diesem beliebten Park ist nun Bungalow Nummer 74 verfügbar. Das Haus ist modern und geschmackvoll eingerichtet und bietet hervorragende Vermietungsmöglichkeiten, eignet sich aber auch ideal als komfortabler Ausgangspunkt für Ihre eigene Familie. Einteilung: beim Betreten gelangen Sie in das helle Wohnzimmer, von dem aus Sie einen wunderschönen Blick auf die Terrasse und den Garten haben. Der Raum ist gemütlich eingerichtet und bietet reichlich Möglichkeiten, sich herrlich zu entspannen. Angrenzend befindet sich die L-förmig angeordnete Küche, die mit allen Annehmlichkeiten ausgestattet ist, darunter eine Kombi-Mikrowelle, ein Induktionskochfeld, ein Geschirrspüler und ein Kühlschrank mit Gefrierfach. Auch von der Küche aus genießen Sie den Blick auf den Garten. Außerdem gibt es einen geräumigen Esstisch mit sechs bequemen Stühlen, was die Küche zu einer echten Wohnküche macht. Die Wohnung verfügt über ein kompaktes, aber praktisches Badezimmer, ausgestattet mit einer Dusche, einer Toilette, einem Waschtisch mit zwei Schubladen und einem Design-Heizkörper. Darüber hinaus gibt es drei Schlafzimmer, von denen eines mit einem Doppelbett ausgestattet ist und zwei mit zwei Einzelbetten. Das Haus Nr. 74 liegt in einer ruhigen Ecke des Parks, was für zusätzliche Privatsphäre sorgt. Das Haus ist von Grünflächen umgeben und verfügt über eine Rasenfläche sowie eine gepflasterte Terrasse mit einem Windschutz aus Glas. Außerdem verfügt das Haus über einen Abstellraum, der über die Küche zugänglich ist, und einen an das Haus angebauten Schuppen. Besonderheiten: - Inklusive Inventar - 2 Klimaanlagen - 6 Schlafplätze - Hervorragende Vermietungsmöglichkeiten Hat dieses versteckte Juwel Ihr Interesse geweckt? Dann kontaktieren Sie uns gerne für weitere Informationen oder zur Vereinbarung eines Besichtigungstermins

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 · Callinghe Recreatiemakelaars

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.