Cardium 20, Brouwershaven

Cardium 20, Brouwershaven

Brouwershaven

Next to a park · On a holiday park · Near the beach

€275,000

Asking Price

2

Bedrooms

74 m²

Living Area

Recreatie

Recreatiebestemming

Price
€275,000
Net yield
2.4%
Inquire
2-bedroom holiday home in Brouwershaven — photo 1 of 5
Sinke Komejan Zierikzee
1 / 5
2-bedroom holiday home in Brouwershaven — photo 2 of 5
2 / 5
2-bedroom holiday home in Brouwershaven — photo 3 of 5
3 / 5
2-bedroom holiday home in Brouwershaven — photo 4 of 5
4 / 5
2-bedroom holiday home in Brouwershaven — photo 5 of 5
5 / 5

Cardium 20, Brouwershaven

Brouwershaven · Zeeland Coast · Ref BF-435Source · Sinke Komejan Zierikzee · listed 21 Jun 2026
Asking price
€275,000
Net yield
2.4%
Gross on asking
11.4%
Est. revenue / yr
€31,383
Bedrooms
2
Built area
74 m²
Land
206 m²
Brixfox Score 69 · BKoop (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.
2.4%
€7,607 net operating income /yr
Gross yield · all-in basis
10.0%
−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 Brouwershaven — 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
€172
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
50%
Full-year estimate, market-calibrated
Projected annual revenue
€31,383
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
€31,383
Rental management
−€9,415
Booking channel fees
−€1,255
Cleaning & consumables
−€1,569
Park charge (parkbijdrage)
€/yr−€1,100
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
€7,607/yr
Net yield on all-in investment
2.4%

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% · Brouwershaven 5-yr avg — historical, not a forecast8%
Indicative total return
2.4%/yr
2.4% 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

Brouwershaven · 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

69B
Rental YieldAverage
2.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
50% average occupancy
Nightly RateAverage
€172 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
206 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 2.4% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 50% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback16.2 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,100/yr

The listing states about €1,100 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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: vakantiepark Summio Parcs Port

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; the park charge is the figure this listing states rather than a market assumption. 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: 1986
Energy: a
Situation: Next to a park · On a holiday park
Beach: Near the beachListing: “Deze sfeervolle recreatiewoning ligt in het ruim opgezette vakantiepark Summio Parcs Port Greve, dat direct aan het Grevelingenmeer en vlak bij de Noordzee is gevestigd.”

Listing text from the makelaar, in Dutch

Deutsche Übersetzung? Siehe unten! Direct aan het Grevelingenmeer mogen wij u deze aantrekkelijke recreatiewoning aanbieden. De woning ligt in het midden van het park en is rustig gelegen. De woning heeft een aangelegde achtertuin met schuur en overkapping en is voorzien van een eigen parkeerplaats. Daarnaast mag het object zowel voor privégebruik als voor commerciële verhuur worden ingezet. U mag zelf kiezen bij welke aanbieder u verhuurt. Wij informeren u graag over de mogelijkheden. Deze sfeervolle recreatiewoning ligt in het ruim opgezette vakantiepark Summio Parcs Port Greve, dat direct aan het Grevelingenmeer en vlak bij de Noordzee is gevestigd. Maak prachtige fietstochten langs de kust, wandel door het bosrijke gebied van de Domeinen of bezoek de sfeervolle stadjes Brouwershaven en Zierikzee. Al deze populaire bestemmingen zijn binnen 20 minuten rijden te bereiken. Algemeen: - Bungalow met mogelijkheid tot toeristische verhuur; - Eigen parkeerplaats voor de deur; - Moderne open keuken en badkamer op de begane grond; - Twee comfortabele slaapkamers en toegang tot een ruim balkon; - Groene achtertuin met schuurtje en overkapping, gelegen op het oosten; - Inboedel inclusief bij de verkoopprijs. - Om de voorzieningen netjes te blijven onderhouden, is er een VvE van toepassing. Hiermee wordt ook het gehele park onderhouden wat betreft groenvoorzieningen, wegen en speelterreinen. De verkoopprijs is inclusief het overgrote deel van de inboedel. - Jaarlijkse parkkosten bedragen circa € 1.100 euro. Oplevering is in overleg en op korte termijn mogelijk. De inboedel is eventueel ter overname. Deze woning combineert comfort, locatie en recreatieve mogelijkheden. Een perfecte plek om te ontspannen én te genieten van alles wat Zeeland te bieden heeft! Mocht u nieuwsgierig zijn geworden, aarzel dan niet om contact met ons op te nemen voor een vrijblijvende bezichtiging. Indeling Begane grond Entree, links bevindt zich de badkamer met toilet. Verder bevindt zich in de hal tevens de meterkast. Doorgaans vanuit de hal toegang tot de woonkamer met openslaande tuindeuren en de open keuken. De keuken is voorzien van van diverse inbouwapparatuur waaronder: een magnetron, vaatwasser, koelkast, gaskookplaat en afzuigkap. De openhaard in de woonkamer zorgt voor een gezellige sfeer. Eerste verdieping Middels de spiltrap in de woonkamer komt u uit op de overloop, die toegang geeft tot de twee slaapkamers. Middels de schuifpui is in beide kamers het balkon bereikbaar. Tuin De groen aangelegde tuin is gelegen op het Oosten. Via de poort is de speeltuin bereikbaar. Direkt am Grevelingenmeer dürfen wir Ihnen dieses attraktive Ferienhaus anbieten. Das Haus befindet sich in der Mitte der Anlage in ruhiger Lage. Es verfügt über einen angelegten Garten mit Abstellraum und Überdachung sowie über einen eigenen Parkplatz. Darüber hinaus kann die Immobilie sowohl privat genutzt als auch gewerblich vermietet werden. Sie können selbst entscheiden, über welchen Anbieter Sie vermieten möchten. Gerne informieren wir Sie über die Möglichkeiten. Dieses stimmungsvolle Ferienhaus befindet sich im großzügig angelegten Ferienpark Summio Parcs Port Greve, der direkt am Grevelingenmeer und in der Nähe der Nordsee liegt. Unternehmen Sie wunderschöne Fahrradtouren entlang der Küste, spazieren Sie durch das waldreiche Gebiet der Domeinen oder besuchen Sie die charmanten Städte Brouwershaven und Zierikzee. All diese beliebten Ausflugsziele sind innerhalb von 20 Autominuten erreichbar. Allgemein: • Bungalow mit Möglichkeit zur touristischen Vermietung; • Eigener Parkplatz direkt vor der Tür; • Moderne offene Küche und Badezimmer im Erdgeschoss; • Zwei komfortable Schlafzimmer mit Zugang zu einem großzügigen Balkon; • Grün angelegter Garten mit Schuppen und Überdachung in Ostlage; • Inventar im Kaufpreis inbegriffen; • Zur ordentlichen Instandhaltung der Einrichtungen gilt eine Eigentümergemeinschaft (VvE). Diese sorgt ebenfalls für die Pflege der Grünanlagen, Straßen und Spielplätze innerhalb der gesamten Anlage. Der Verkaufspreis beinhaltet den Großteil des Inventars; • Die jährlichen Parkkosten betragen ca. € 1.100 euro. Die Übergabe erfolgt nach Absprache und ist kurzfristig möglich. Das Inventar kann gegebenenfalls übernommen werden. Diese Immobilie vereint Komfort, Lage und vielfältige Freizeitmöglichkeiten. Ein perfekter Ort, um zu entspannen und alles zu genießen, was Zeeland zu bieten hat! Sollten wir Ihr Interesse geweckt haben, zögern Sie nicht, uns für eine unverbindliche Besichtigung zu kontaktieren. Aufteilung Erdgeschoss Eingang, links befindet sich das Badezimmer mit Toilette. Außerdem befindet sich im Flur der Sicherungskasten. Vom Flur aus gelangen Sie in das Wohnzimmer mit französischen Gartentüren sowie in die offene Küche. Die Küche ist mit verschiedenen Einbaugeräten ausgestattet, darunter Mikrowelle, Geschirrspüler, Kühlschrank, Gasherd und Dunstabzugshaube. Der Kamin im Wohnzimmer sorgt für eine gemütliche Atmosphäre. Obergeschoss Über die Wendeltreppe im Wohnzimmer gelangen Sie auf den Flur im Obergeschoss, der Zugang zu den beiden Schlafzimmern bietet. Über die Schiebetüren ist von beiden Zimmern aus der Balkon erreichbar. Garten Der grün angelegte Garten ist nach Osten ausgerichtet. Über das Gartentor gelangen Sie direkt zum Spielplatz.

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 · Sinke Komejan Zierikzee

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.