Valkenburgerweg 128-561, Schin op Geul

Valkenburgerweg 128-561, Schin op Geul

Schin op Geul

Open view · Open position · Sheltered position · Outside the built-up area · Next to a park · On a holiday park

€330,000

Asking Price

3

Bedrooms

65 m²

Living Area

Recreatie

Recreatiebestemming

Price
€330,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Schin op Geul — photo 1 of 5
Luyten Makelaardij
1 / 5
3-bedroom holiday home in Schin op Geul — photo 2 of 5
2 / 5
3-bedroom holiday home in Schin op Geul — photo 3 of 5
3 / 5
3-bedroom holiday home in Schin op Geul — photo 4 of 5
4 / 5
3-bedroom holiday home in Schin op Geul — photo 5 of 5
5 / 5

Valkenburgerweg 128-561, Schin op Geul

Schin op Geul · South Limburg · Ref BF-4846Source · Luyten Makelaardij · listed 21 Jun 2026
Asking price
€330,000
Net yield
0.0%
Gross on asking
6.9%
Est. revenue / yr
€22,613
Want this analysis as an underwriting report (PDF)?

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

Bedrooms
3
Built area
65 m²
Land
347 m²
Brixfox Score 38 · DKoop (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.
0.0%
€-34 net operating income /yr
Gross yield · all-in basis
6.0%
−6.0 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 Schin op Geul — 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 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.
Expected ADR
€187
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
33%
Full-year estimate, market-calibrated
Projected annual revenue
€22,613
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· 8.9% of price, auto-calculated
€29,400
Overdrachtsbelasting (transfer tax)€26,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€374,400
+13.5% 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
€22,613
Rental management
−€6,784
Booking channel fees
−€905
Cleaning & consumables
−€1,131
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€309
Maintenance reserve
−€2,640
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€7,128
Net operating income
−€34/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €34/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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.
Property value growth per year · your assumption0%
0%2.5% · Brixfox model assumption8%
Yield + value growth
0.0%/yr
0.0% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as an underwriting report (PDF)?

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.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Schin op Geul · South Limburg

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

38D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
33% average occupancy
Nightly RateAverage
€187 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
347 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 33% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

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

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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: 2023
Energy: d
Condition: good
View: garden
Situation: Open view · Open position · Sheltered position · Outside the built-up area · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Welkom bij Lodge Royal 561: een sfeervolle recreatiewoning in het prachtige Schin op Geul. Geniet van ultiem comfort in dit luxe chalet, prachtig gelegen aan het water op Résidence Valkenburg. Met een adembenemend uitzicht op de rustige wateren en omliggende natuur, biedt deze woning een unieke ervaring. Het ruime terras nodigt uit om te ontspannen en te genieten van de serene omgeving. De fraai onderhouden tuin beschikt over een praktische berging, ideaal voor het opbergen van fietsen of andere benodigdheden, en een eigen parkeerplaats. Bij binnenkomst valt direct het verfijnde interieur op, een perfecte mix van moderne stijl en warme sfeer. De woonkamer is voorzien van een stijlvolle doorkijkhaard die extra gezelligheid brengt. De inrichting is zorgvuldig gekozen, met prachtige meubels en inbouwspotjes in het plafond voor een aangename lichtsfeer. De open keuken is uitgerust met hoogwaardige inbouwapparatuur, zoals een combi-oven, koelkast, vriezer, gasfornuis en vaatwasser. Openslaande deuren bieden directe toegang tot het terras. De royale eettafel biedt plaats aan zes personen, ideaal voor gezellige maaltijden. De woning beschikt over drie ruime slaapkamers. De eerste slaapkamer is voorzien van een luxe tweepersoonsbed en televisie, perfect voor ontspannen avonden. De tweede slaapkamer heeft ook een comfortabel tweepersoonsbed, terwijl de derde slaapkamer is ingericht met een praktisch stapelbed, ideaal voor gasten of kinderen. De badkamer is luxe afgewerkt en biedt een ruime douche, wastafel met meubel, een elegante spiegel en een toilet. Daarnaast is er een apart tweede toilet aanwezig. Chalet Royal biedt niet alleen comfort, maar ook flexibiliteit. U kunt ervoor kiezen om de woning deels te verhuren via een professionele verhuurorganisatie. Hiermee kunt u profiteren van aantrekkelijke verhuuropbrengsten en tegelijkertijd zelf genieten van uw eigen vakantiehuis. Kenmerken: • Woonoppervlakte: 65 m² • Bouwjaar: 2023 • Perceelgrootte: 347 m² • Capaciteit: geschikt voor 6 personen • Inclusief: grond en complete inventaris • Bijzonderheden: sfeervolle doorkijkhaard, tv in de slaapkamer, praktische berging Over Résidence Valkenburg... Dit schitterende vakantiepark, gelegen in het zuidoosten van Valkenburg, bevindt zich in het prachtige Limburgse heuvellandschap. Het is de ideale uitvalsbasis voor een actieve vakantie in de natuur. Het park grenst aan het natuurgebied ‘Het Geuldal’ en biedt talloze mogelijkheden, zoals wandelingen, fietstochten of culturele uitstapjes naar Valkenburg (10 minuten met de auto), Maastricht, Aken of Luik.

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

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

Inquire

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.

Optional — leave it blank and we'll send the message above.

Source · Luyten 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 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.