Oosterscheldelaan 10, Kamperland

Oosterscheldelaan 10, Kamperland

Kamperland

Waterfront · Sheltered position · Next to a park · On a holiday park · Beach 200 m

€449,000

Asking Price

3

Bedrooms

88 m²

Living Area

Recreatie

Recreatiebestemming

Price
€449,000
Net yield
6.1%
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

Oosterscheldelaan 10, Kamperland

Kamperland · Zeeland Coast · Ref BF-4719Source · Ruiterplaat Makelaardij · listed 21 Jun 2026
Asking price
€449,000
Net yield
6.1%
Gross on asking
17.6%
Est. revenue / yr
€79,220
Bedrooms
3
Built area
88 m²
Land
506 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.
6.1%
€30,799 net operating income /yr
Gross yield · all-in basis
15.8%
−9.7 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.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

58%booked
4.7rating
41reviews
$265per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 58% of nights, and it advertises $265/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€391
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€79,220
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 8.7% of price, auto-calculated
€38,920
Overdrachtsbelasting (transfer tax)€35,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€502,920
+12.0% 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
€79,220
Rental management
−€23,766
Booking channel fees
−€3,169
Cleaning & consumables
−€3,961
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€420
Maintenance reserve
−€3,592
Insurance
−€500
Box 3 wealth tax
−€9,763
Net operating income
€30,799/yr
Net yield on all-in investment
6.1%

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
6.1%/yr
6.1% 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
6.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
56% average occupancy
Nightly RateStrong
€391 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
506 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.1% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €391 — positioned in the top tier
Generous 506 m² land — room for expansion or amenities
Occupancy at 56% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.2 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.

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 Noordzee Banjaard

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: 1998
Energy: a
Situation: Waterfront · Sheltered position · Next to a park · On a holiday park
Beach: Beach 200 mListing: “Ligging aan het water en Noordzeestrand op 200 meter”

Listing text from the makelaar, in Dutch

Vrijstaande vakantiewoning aan het water en op loopafstand van het Noordzeestrand! Deze recreatiewoning staat op een geliefd vakantiepark, direct onderaan de duinen: Noordzee Banjaard Residence. Het vakantiepark Noordzee Banjaard Résidence in Kamperland biedt veel faciliteiten, waaronder o.a. een supermarkt, restaurant, overdekt zwembad, fietsverhuur, sport- en speelvelden. De juiste plek om te investeren in een vakantiewoning als familiehuis voor eigen gebruik of als investering. Het weidse Zeeuwse landschap met zijn polders, dijken en natuur, waar je heerlijk kunt wandelen of fietsen is rondom overal te vinden. Je kunt ook vissen, varen en boten spotten op de fascinerende wateren het Veerse Meer of de Oosterschelde. Een dagje uit naar de historische steden Veere en Middelburg is ook een aanrader. Deze vrijstaande 6-persoonswoning, type Overduin, heeft 3 slaapkamers en is prachtig gelegen op een perceel van ca. 506 m2 aan het water. Fantastisch om hier met de kinderen in de zomer te genieten van het terras aan het water of in de heerlijke overkapping die in de tuin is gerealiseerd bij de berging. De tuin biedt vele zon- en schaduwplekjes, dus het is elke dag weer genieten in de zonnigste provincie van Nederland. Indeling: Begane grond De entree biedt toegang tot de woonkamer, toilet met wastafel en inpandige berging. In de berging bevindt zich naast opslagruimte ook de meterkast, de CV-ketel wasmachineaansluiting. De woonkamer is licht en ruim door de ramen en de twee openslaande tuindeuren, die toegang geven tot het terras en de tuin. De open keuken is voorzien van moderne inbouwapparatuur. Je bereikt via de trap in de woonkamer de eerste verdieping. Eerste verdieping Vanaf de overloop is er toegang tot drie ruime slaapkamers, inbouwkast en badkamer. Deze is uitgerust met een bad, dubbel wastafelmeubel en toilet. Tuin De tuin rondom de woning biedt veel mogelijkheden. Aan de waterkant is een ruime tuin met houten berging met een toegangsdeur en aan de andere zijde twee tuindeuren naar de overkapping. Parkeren doe je op eigen terrein bij de woning. Algemeen Ligging aan het water en Noordzeestrand op 200 meter Woonoppervlakte ca. 88 m² Inhoud ca. 317 m3 Energielabel C CV Vaillant 2023 Tuin rondom de woning gelegen Berging met overkapping Goede verhuurmogelijkheden 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 onderzoekplicht. ### Freistehendes Ferienhaus am Wasser und in Gehweite zum Nordseestrand! Dieses Ferienhaus befindet sich in einem beliebten Ferienpark, direkt am Fuße der Dünen: Noordzee Banjaard Residence. Der Ferienpark Noordzee Banjaard Residence in Kamperland bietet viele Einrichtungen wie einen Supermarkt, ein Restaurant, ein Hallenbad, einen Fahrradverleih, Sport- und Spielplätze. Der richtige Ort, um in ein Ferienhaus als Familienhaus zur Eigennutzung oder als Kapitalanlage zu investieren. Die weite seeländische Landschaft mit ihren Poldern, Deichen und der Natur, in der Sie herrlich wandern oder Rad fahren können, ist allgegenwärtig. Sie können auch angeln, segeln und Boote auf den faszinierenden Gewässern Veerse Meer oder Oosterschelde beobachten. Ein Tagesausflug zu den historischen Städten Veere und Middelburg ist ebenfalls sehr zu empfehlen. Dieses freistehende 6-Personen-Haus, Typ Overduin, verfügt über 3 Schlafzimmer und ist wunderschön auf einem Grundstück von ca. 506 m2 am Wasser gelegen. Den Sommer kann man hier wunderbar mit den Kindern auf der Terrasse am Wasser oder in der schönen Überdachung im Garten neben dem Schuppen genießen. Der Garten bietet viele Sonnen- und Schattenplätze, so dass jeder Tag in der sonnenreichsten Provinz der Niederlande genossen werden kann. Grundriss: Erdgeschoss Über den Eingang gelangt man in das Wohnzimmer, die Toilette mit Waschbecken und den Abstellraum. Der Abstellraum beherbergt neben dem Stauraum auch den Zählerschrank, den Heizkessel der Zentralheizung und den Waschmaschinenanschluss. Das Wohnzimmer ist hell und geräumig durch die Fenster und zwei Fenstertüren, die Zugang zur Terrasse und zum Garten bieten. Die offene Küche ist mit modernen Einbaugeräten ausgestattet. Über die Treppe im Wohnzimmer gelangen Sie in den ersten Stock. Erster Stock Vom Treppenabsatz aus hat man Zugang zu drei geräumigen Schlafzimmern, einem Einbauschrank und einem Badezimmer. Dieses ist mit einer Badewanne, einem Doppelwaschbecken und einer Toilette ausgestattet. Garten Der Garten rund um das Haus bietet viele Möglichkeiten. An der Wasserseite befindet sich ein geräumiger Garten mit einem Holzschuppen mit einer Eingangstür und auf der anderen Seite zwei Gartentüren zur Überdachung. Der Parkplatz befindet sich auf dem Privatgrundstück am Haus. Allgemein Direkt am Wasser und Nordseestrand in 200 m Entfernung Wohnfläche ca. 88 m² Inhalt ca. 317 m3 Energielabel C CV Vaillant 2023 Garten rund um das Haus Abstellraum mit Vordach Gutes Vermietungspotenzial Wir haben diese Informationen mit der gebotenen Sorgfalt zusammengestellt. Wir übernehmen jedoch keine Haftung für etwaige Unvollständigkeiten, Ungenauigkeiten oder sonstige Ungenauigkeiten oder die daraus resultierenden Folgen. Alle angegebenen Maße und Flächenangaben sind nur Richtwerte. Wir raten Ihnen, Messungen vorzunehmen 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.