Helmgras 23, Kamperland

Helmgras 23, Kamperland

Kamperland

On a holiday park · Quiet road · Beach on foot

€389,000

Asking Price

3

Bedrooms

79 m²

Living Area

Recreatie

Recreatiebestemming

Price
€389,000
Net yield
6.5%
Inquire
3-bedroom holiday home in Kamperland — photo 1 of 5
Ruiterplaat Makelaardij
1 / 5
3-bedroom holiday home in Kamperland — photo 2 of 5
2 / 5
3-bedroom holiday home in Kamperland — photo 3 of 5
3 / 5
3-bedroom holiday home in Kamperland — photo 4 of 5
4 / 5
3-bedroom holiday home in Kamperland — photo 5 of 5
5 / 5

Helmgras 23, Kamperland

Kamperland · Zeeland Coast · Ref BF-4388Source · Ruiterplaat Makelaardij · listed 21 Jun 2026
Asking price
€389,000
Net yield
6.5%
Gross on asking
18.6%
Est. revenue / yr
€72,491
Bedrooms
3
Built area
79 m²
Land
410 m²
Brixfox Score 81 · B+Koop (eigen grond)Pool or own lettingRecreatiebestemmingFinancial 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.
6.5%
€28,535 net operating income /yr
Gross yield · all-in basis
16.5%
−10.0 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 Kamperland — 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
€358
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€72,491
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· 8.8% of price, auto-calculated
€34,120
Overdrachtsbelasting (transfer tax)€31,120
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€438,120
+12.6% 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
€72,491
Rental management
−€21,747
Booking channel fees
−€2,900
Cleaning & consumables
−€3,625
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€364
Maintenance reserve
−€3,112
Insurance
−€500
Box 3 wealth tax
−€8,458
Net operating income
€28,535/yr
Net yield on all-in investment
6.5%

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% · Kamperland 5-yr avg — historical, not a forecast8%
Indicative total return
6.5%/yr
6.5% 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

Kamperland · 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

81B
Rental YieldStrong
6.5% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyAverage
56% average occupancy
Nightly RateStrong
€358 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
410 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.5% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €358 — positioned in the top tier
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 56% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback7.7 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 park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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: RoompotOperator: RoompotLetting: Rental pool or independent letting

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: 1999
Energy: a
Situation: On a holiday park · Quiet road
Beach: Beach on footListing: “Complete 4-persoons recreatiewoning in Kamperland op loopafstand van het Noordzeestrand!”

Listing text from the makelaar, in Dutch

Complete 4-persoons recreatiewoning in Kamperland op loopafstand van het Noordzeestrand! Een heerlijke plek om tot rust te komen én te genieten van zon, zee en strand, dat kan hier op Noordzee Residence De Banjaard. Deze keurig onderhouden, en eind 2024 grotendeels gerenoveerde, 4-persoons recreatiewoning type Duinvliet ligt middenin het groen en op steenworp afstand van het Noordzeestrand. Dankzij de ligging in Zeeland – de provincie met de meeste zonuren van Nederland – beleef je hier elk seizoen het ultieme vakantiegevoel. De woning ligt op een ruim perceel met volop privacy, ideaal voor gezinnen met kinderen en huisdieren. Hier kunnen de kinderen naar hartenlust spelen in de tuin, terwijl je zelf geniet van de rust en natuur om je heen. Vervelen is onmogelijk: een frisse duik in zee, lange wandelingen langs het strand, varen op het Veerse Meer of fietsen langs de uitgestrekte kustlijn… alles is binnen handbereik. En voor wie graag winkelt, liggen gezellige historische steden zoals Middelburg, Goes en Antwerpen op korte afstand. Indeling: Begane grond Via de entree kom je in de hal met toegang tot het toilet met fontein, de meterkast en de keuken. De moderne keuken is volledig uitgerust met moderne apparatuur en heeft een praktische aangrenzende berging met witgoedaansluiting en extra opbergruimte. Van hieruit geeft een deur toegang tot de tuin. De lichte woonkamer staat dankzij een dubbel stel openslaande tuindeuren in direct contact met de tuin – perfect voor zomerse dagen en avonden. Verdieping Via de trap in de woonkamer bereik je de overloop op de eerste verdieping. Hier zijn 3 slaapkamers: een grote aan de voorzijde en twee kleinere aan de achterzijde. Er is een badkamer voorzien van een inloopdouche, wastafel en tweede toilet. Tuin De tuin ligt op het oosten, omringt de woning en biedt volop privacy. De woning wordt verhuurd via de Roompot, wat het een uitstekende investeringsmogelijkheid maakt. Uiteraard kun je er ook zelf in combinatie met de verhuur of 100% privé van genieten – het hele jaar door. Algemeen Bouwjaar 1999 Energielabel B Woonoppervlakte ca. 79 m2 Inhoud ca. 293 m3 Perceeloppervlakte ca. 410 m2 Boxsprings (Swiss Sense) vernieuwd in 2024 Interieur grotendeels van Riviera Maison Laadpaal op eigen terrein Verkoop inclusief inventaris behoudens persoonlijke spullen Deze informatie is door ons met de nodige zorgvuldigheid samengesteld. Onzerzijds wordt echter geen enkele aansprakelijkheid aanvaard voor enige onvolledigheid, onjuistheid of anderszins, dan wel de gevolgen daarvan. Alle opgegeven maten en oppervlakten zijn indicatief. Wij adviseren u een en ander na te meten en wijzen u in het algemeen op uw onderzoeksplicht. ### Komplette Ferienwohnung für 4 Personen in Kamperland, nur wenige Gehminuten vom Nordseestrand entfernt! Ein wunderbarer Ort, um sich zu entspannen und Sonne, Meer und Strand zu genießen – das können Sie hier in der Noordzee Residence De Banjaard. Dieses gepflegte und Ende 2024 weitgehend renovierte Ferienhaus vom Typ Duinvliet für 4 Personen liegt mitten im Grünen und nur einen Steinwurf vom Nordseestrand entfernt. Dank der Lage in Zeeland – der Provinz mit den meisten Sonnenstunden in den Niederlanden – erleben Sie hier zu jeder Jahreszeit das ultimative Urlaubsgefühl. Das Haus liegt auf einem großzügigen Grundstück mit viel Privatsphäre, ideal für Familien mit Kindern und Haustieren. Hier können die Kinder nach Herzenslust im Garten spielen, während Sie selbst die Ruhe und Natur um sich herum genießen. Langeweile kommt hier garantiert nicht auf: ein erfrischendes Bad im Meer, lange Spaziergänge am Strand, Bootfahren auf dem Veerse Meer oder Radfahren entlang der weitläufigen Küste... alles ist in Reichweite. Und für diejenigen, die gerne shoppen gehen, liegen gemütliche historische Städte wie Middelburg, Goes und Antwerpen in kurzer Entfernung. Aufteilung: Erdgeschoss Durch den Eingang gelangen Sie in den Flur mit Zugang zur Toilette mit Waschbecken, zum Zählerschrank und zur Küche. Die moderne Küche ist komplett mit modernen Geräten ausgestattet und verfügt über einen praktischen angrenzenden Abstellraum mit Anschluss für Waschmaschine und Trockner sowie zusätzlichem Stauraum. Von hier aus gelangt man durch eine Tür in den Garten. Das helle Wohnzimmer steht dank einer doppelten Terrassentür in direktem Kontakt mit dem Garten – perfekt für Sommertage und -abende. Obergeschoss Über die Treppe im Wohnzimmer gelangt man zum Flur im ersten Stock. Hier befinden sich 3 Schlafzimmer: ein großes an der Vorderseite und zwei kleinere an der Rückseite. Es gibt ein Badezimmer mit einer ebenerdigen Dusche, einem Waschbecken und einer zweiten Toilette. Garten Der Garten liegt nach Osten, umgibt das Haus und bietet viel Privatsphäre. Das Haus wird über Roompot vermietet, was es zu einer ausgezeichneten Investitionsmöglichkeit macht. Natürlich können Sie es auch selbst in Kombination mit der Vermietung oder zu 100 % privat genießen – das ganze Jahr über. Allgemein Baujahr 1999 Energieeffizienzklasse B Wohnfläche ca. 79 m2 Inhalt ca. 293 m3 Grundstücksfläche ca. 410 m2 Boxspringbetten (Swiss Sense) 2024 erneuert Innenausstattung größtenteils von Riviera Maison Ladestation auf dem eigenen Grundstück Verkauf inklusive Inventar, ausgenommen persönliche Gegenstände Diese Informationen wurden von uns mit der gebotenen Sorgfalt zusammengestellt. Wir übernehmen jedoch keine Haftung für Unvollständigkeiten, Ungenauigkeiten oder sonstige Fehler sowie deren Folgen. Alle angegebenen Maße und Flächen sind Richtwerte. Wir empfehlen Ihnen, diese zu überprüfen, und weisen Sie generell auf Ihre Untersuchungspflicht hin.

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 · Ruiterplaat Makelaardij

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.