Zilvermeeuw 50, Zoutelande

Zilvermeeuw 50, Zoutelande

Zoutelande

Outside the built-up area · Next to a park · On a holiday park · Quiet road · Beach on foot

€619,000

Asking Price

3

Bedrooms

115 m²

Living Area

Recreatie

Recreatiebestemming

Price
€619,000
Net yield
0.0%
Inquire
3-bedroom holiday home in Zoutelande — photo 1 of 5
Roose Makelaardij o.g.
1 / 5
3-bedroom holiday home in Zoutelande — photo 2 of 5
2 / 5
3-bedroom holiday home in Zoutelande — photo 3 of 5
3 / 5
3-bedroom holiday home in Zoutelande — photo 4 of 5
4 / 5
3-bedroom holiday home in Zoutelande — photo 5 of 5
5 / 5

Zilvermeeuw 50, Zoutelande

Zoutelande · Zeeland Coast · Ref BF-375Source · Roose Makelaardij o.g. · listed 21 Jun 2026
Asking price
€619,000
Net yield
0.0%
Gross on asking
5.8%
Est. revenue / yr
€35,867
Bedrooms
3
Built area
115 m²
Land
493 m²
Brixfox Score 53 · CKoop (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.
0.0%
€-862 net operating income /yr
Gross yield · all-in basis
5.2%
−5.2 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 Zoutelande — 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
€168
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
59%
Full-year estimate, market-calibrated
Projected annual revenue
€35,867
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· 8.5% of price, auto-calculated
€52,520
Overdrachtsbelasting (transfer tax)€49,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€686,520
+10.9% 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
€35,867
Rental management
−€10,760
Booking channel fees
−€1,435
Cleaning & consumables
−€1,793
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€579
Maintenance reserve
−€4,952
Insurance
−€500
Box 3 wealth tax
−€13,460
Net operating income
€-862/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €862/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Zoutelande 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Zoutelande · 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

53C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
59% average occupancy
Nightly RateAverage
€168 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
493 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 59% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback62.5 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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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
Situation: Outside the built-up area · Next to a park · On a holiday park · Quiet road
Beach: Beach on footListing: “Op een toplocatie aan de Zeeuwse kust, op slechts enkele minuten loopafstand van het strand, de zee en het gezellige Zoutelande, vindt u deze stijlvolle vrijstaande recreatievilla (type Zeehond, ±1999).”

Listing text from the makelaar, in Dutch

Zilvermeeuw 50 Zoutelande Op een toplocatie aan de Zeeuwse kust, op slechts enkele minuten loopafstand van het strand, de zee en het gezellige Zoutelande, vindt u deze stijlvolle vrijstaande recreatievilla (type Zeehond, ±1999). Deze woning biedt rust, ruimte en comfort op een royaal perceel van 493m² eigen grond. Met drie slaapkamers, twee badkamers en een volledig woonprogramma op de begane grond, is deze woning uitermate geschikt voor zowel eigen gebruik als verhuur. Hier begint elk verblijf met het gevoel van thuiskomen aan zee. Begane grond: Welkom op de ruime oprit met plek voor meerdere auto’s op eigen terrein. Via de entree komt u in de lichte hal met garderobe, apart toilet en de meterkast. De grote 1e slaapkamer op de begane grond is voorzien van een eigen badkamer met douche, dubbele wastafel en ligbad – een heerlijke plek om tot rust te komen. De sfeervolle en lichte woonkamer met een gezellige eethoek heeft twee deuren naar het terras op het noorden en oosten en een open trap naar de 1e verdieping. De moderne ( ± 2017/2018) open keuken is uitgerust met diverse inbouwapparatuur zoals koelkast met vriesvakje, inductie kookplaat met afzuigkap, oven en vaatwasser. 1e verdieping: Via de vide bereikt u de 2e en 3e slaapkamer. Daarnaast is er een 2e badkamer met douche, wastafel, toilet en wasmachine-aansluiting: met wasmachine en droger. Buiten: Voor fietsen, strandspullen en het tuinmeubilair is er een inpandige berging met c.v.-opstelling, deze berging is enkel via de buitenzijde bereikbaar. Algemeen - Centrale verwarming; - De recreatiewoning heeft 3 slaapkamers en 2 badkamers; - Kunststof kozijnen met dubbele beglazing; - Extra videruimte aangebracht t.o.v. de originele bouw op de 1e verdieping; - Goten aanwezig, de nokvorsten zijn in een flexim kit gelegd; - De platte daken (incl. dakgrind) zijn vernieuwd aangebracht t.o.v. de originele bouw; - Boeiboorden zijn voorzien van trespa bekleding; - Degelijk hekwerk aan de achterzijde (grenzend aan het binnenwatertje); - Deze woning is in de recreatieve verhuur en heeft goede verhuurmogelijkheden; - Oplevering in onderling overleg; Omgeving Zoutelande is gelegen in de gemeente Veere onder aan de voet van de duinen tegenaan de Westerschelde. De toeristische dorpskern beschikt over diverse voorzieningen en gezellige restaurantjes. Het is gunstig gelegen ten opzichte van steden als Middelburg en Vlissingen en het mondaine Domburg. Zoutelande wordt, samen met het strand van Dishoek en Westkapelle, ook wel de Zeeuwse Rivièra genoemd. Dit omdat er weinig andere Nederlandse stranden op het zuiden zijn gelegen. Het behoort tot de meest bezochte badplaatsen aan de Zeeuwse kust. Er is een zeer uitgebreide middenstand. Deze voorzieningen zijn allemaal geconcentreerd rondom de boulevard van Zoutelande. Deze villa is net gelegen buiten het dorp, op Duinpark Het Kustlicht te Zoutelande.

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 · Roose Makelaardij o.g.

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.