Buitengronden 7-12, Zwartewaal
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
What it earns, what it costs to own, and the net yield
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.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.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.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.
Where it sits, and who confirms it
Location
Approximate areaZwartewaal · Holland Coast
Loading Map...
Score, and what could go wrong
Brixfox Score
Worth underwriting.
Risk & what-if
The park, the zoning and the tax the numbers rest on
Letting runs through the park’s rental pool
Park rental poolIndependent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.
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. Short-let is likely confined to the park’s central rental pool rather than free independent letting.
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
Listing text from the makelaar, in Dutch
* 6-persoons vrijstaande recreatiewoning direct aan het water met een bijzonder uitzicht * Volledig gasloos en voorzien van zonnepanelen * Gelegen op een rustig autoluw park met diverse faciliteiten Landal Lakeside Resort Brielle Gelegen in het schilderachtige Brielle, biedt Landal Lakeside Resort Brielle een unieke ervaring aan de oevers van het Brielse Meer. Het resort is ideaal voor zowel ontspanning als avontuur, met volop watersportmogelijkheden, wandel- en fietsroutes in de natuur en tal van recreatieve faciliteiten. De moderne woningen zijn van alle gemakken voorzien, van luxe keukens tot comfortabele terrassen. Het resort biedt ook verschillende faciliteiten zoals een restaurant, fietsverhuur en een servicepoint voor een zorgeloos verblijf. Stap de woning binnen Deze ruime, vrijstaande lodge direct aan het water is geschikt voor 6 personen. Het is een echte familiewoning met een fijne zithoek, een grote eettafel, veel vrije ruimte en een open keuken. De keuken is van alle gemakken voorzien. Verder vind je er onder andere een koffiecupapparaat, een Quooker, een combimagnetron en een vaatwasser. Op de benedenverdieping is één apart toilet. Daarnaast beschikt de woning over vloerverwarming en airconditioning. Alle drie de slaapkamers bevinden zich boven. Er zijn twee slaapkamers met elk twee eenpersoonsbedden. Op de derde slaapkamer is een stapelbed aanwezig. De grootste slaapkamer heeft een aangrenzende badkamer en toegang tot het balkon. De tweede badkamer is bereikbaar via de overloop. Beide badkamers hebben een inloopdouche. Op het gezellige terras buiten is tuinmeubilair aanwezig. Het terras is overdekt dankzij het balkon op de bovenverdieping. VERHUUR, RENDEMENT EN EIGEN GEBRUIK Bij Landal Lakeside Resort Brielle is het verhuren van de woning verplicht, in combinatie met eigen gebruik mogelijkheden. De verhuur van de woning wordt gerealiseerd door Landal, met als doel een zo’n hoog mogelijke bezettingsgraad te realiseren. Als eigenaar heb je de mogelijkheid tot 90 dagen eigen gebruik op jaarbasis. Download de brochure en bekijk de kosten en opbrengsten van de woning.
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
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.
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.