Ostrea 26, Kamperland

Ostrea 26, Kamperland

Kamperland

Waterfront · Open view · Rural setting · Sheltered position · Next to a park

€449,000

Asking Price

4

Bedrooms

111 m²

Living Area

Recreatie

Recreatiebestemming

Price
€449,000
Net yield
7.7%
Inquire
4-bedroom holiday home in Kamperland — photo 1 of 5
T.A. Makelaardij en Vakantiewoningen
1 / 5
4-bedroom holiday home in Kamperland — photo 2 of 5
2 / 5
4-bedroom holiday home in Kamperland — photo 3 of 5
3 / 5
4-bedroom holiday home in Kamperland — photo 4 of 5
4 / 5
4-bedroom holiday home in Kamperland — photo 5 of 5
5 / 5

Ostrea 26, Kamperland

Kamperland · Zeeland Coast · Ref BF-4720Source · T.A. Makelaardij en Vakantiewoningen · listed 21 Jun 2026
Asking price
€449,000
Net yield
7.7%
Gross on asking
20.6%
Est. revenue / yr
€92,402
Bedrooms
4
Built area
111 m²
Land
417 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.
7.7%
€38,840 net operating income /yr
Gross yield · all-in basis
18.4%
−10.7 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.

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
€527
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
48%
Full-year estimate, market-calibrated
Projected annual revenue
€92,402
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
€92,402
Rental management
−€27,721
Booking channel fees
−€3,696
Cleaning & consumables
−€4,620
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
€38,840/yr
Net yield on all-in investment
7.7%

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
7.7%/yr
7.7% 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
7.7% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
48% average occupancy
Nightly RateStrong
€527 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
417 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 7.7% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €527 — positioned in the top tier
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 48% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback6.7 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

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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

Year built: 1989
Energy: a
Situation: Waterfront · Open view · Rural setting · Sheltered position · Next to a park

Listing text from the makelaar, in Dutch

Vrijstaand vakantiehuis voor 6 personen op een unieke locatie met vrij uitzicht over de Oosterschelde en richting het pittoreske Zierikzee – nu € 449.000 (kosten voor de koper) Een vrijstaand vakantiehuis op een uitzonderlijke locatie met onbelemmerd uitzicht over de Oosterschelde tot aan het pittoreske stadje Zierikzee zoekt een nieuwe eigenaar. Het huis, gebouwd aan het einde van de jaren 80, ligt op een ruim, volledig omheind perceel met tuin en straalt rust en helderheid uit. De bouwkundige staat is solide en biedt een ideale basis om het pand naar eigen inzicht te moderniseren en op te waarderen. Of het nu gaat om een tweede woning, een kapitaalinvestering of een persoonlijk toevluchtsoord – dit vakantiehuis biedt talrijke mogelijkheden op een zeldzame locatie. Indeling Begane grond: Entree met trap. Gerenoveerde badkamer met hangtoilet, douchecabine met regendouche en wastafel. Toegang tot drie ruime slaapkamers. De voorste slaapkamer is bijzonder ruim (voormalige garage) en heeft een extra zijuitgang. De twee achterste slaapkamers bieden elk directe toegang tot het terras. Berging met centrale verwarming en wasmachine en droger. Eerste verdieping: Hal met toegang tot een tweede badkamer met ligbad, toilet en wastafel. Ruime woonkamer met uitzicht op de haven en de Oosterschelde. De open haard is gemoderniseerd met een inbouwhaard. Halfopen keuken met inbouwapparatuur. Schuifdeuren leiden naar een deels overdekt balkon en naar een zijdelings gelegen dakterras met weids uitzicht. Een extra kamer kan flexibel worden ingericht als extra slaapkamer. Buitenruimte Perceel van ca. 417 m², volledig omheind. Afsluitbare oprit met parkeerplaatsen voor twee auto's. Carport en houten schuur aanwezig. Algemeen Goed onderhouden staat met potentieel voor modernisering. Deutsch: Freistehendes Haus in besonderer Lage mit freiem Blick über die Oosterscheldemündung, mit Blick auf die pittoreske Zierikzee, diese Immobilie wartet auf einen neuen Besitzer! Das in den späten 1980er Jahren erbaute Ferienhaus liegt auf einem geräumigen Grundstück und der umgebende Garten strahlt Ruhe und Einfachheit aus. Obwohl das Haus etwas Liebe und Aufmerksamkeit braucht - denken Sie an die Wartung der Holzteile und den Malerstreich - bietet es viele Möglichkeiten. Ausbauen, erhalten oder ein luxuriöses Feriendomizil schaffen: Die Basis ist solide und die Aussicht ist unbezahlbar. Egal, ob Sie von einem Zweitwohnsitz, einer Mietinvestition oder einem Ort zum Entspannen nach einem hektischen Stadtleben träumen, dieses Ferienhaus ist eine seltene Gelegenheit.

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 · T.A. Makelaardij en Vakantiewoningen

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.