Golfslag 3, Kamperland

Golfslag 3, Kamperland

Kamperland

On a holiday park · Beach on foot

€419,000

Asking Price

3

Bedrooms

78 m²

Living Area

Recreatie

Recreatiebestemming

Price
€419,000
Net yield
5.9%
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

Golfslag 3, Kamperland

Kamperland · Zeeland Coast · Ref BF-4940Source · Ruiterplaat Makelaardij · listed 21 Jun 2026
Asking price
€419,000
Net yield
5.9%
Gross on asking
17.4%
Est. revenue / yr
€72,732
Bedrooms
3
Built area
78 m²
Land
423 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.
5.9%
€27,761 net operating income /yr
Gross yield · all-in basis
15.5%
−9.6 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 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
€359
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€72,732
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· 8.7% of price, auto-calculated
€36,520
Overdrachtsbelasting (transfer tax)€33,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€470,520
+12.3% 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
€72,732
Rental management
−€21,820
Booking channel fees
−€2,909
Cleaning & consumables
−€3,637
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€392
Maintenance reserve
−€3,352
Insurance
−€500
Box 3 wealth tax
−€9,111
Net operating income
€27,761/yr
Net yield on all-in investment
5.9%

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
5.9%/yr
5.9% 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
5.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
56% average occupancy
Nightly RateStrong
€359 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
423 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.9% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €359 — 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
Payback8.5 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.

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: On a holiday park
Beach: Beach on footListing: “Door de ligging sta je binnen 5 minuten lopen op het strand en binnen 10 minuten lopen aan het Veerse Meer.”

Listing text from the makelaar, in Dutch

Volledig gerestylede vrijstaande vakantiewoning op het populaire park Résidence de Banjaard in Kamperland! Deze vrijstaande recreatiewoning is voorzien van een ruime en lichte woon- en eetkamer. Op de bovenverdieping bevinden zich 3 slaapkamers en een badkamer. Vanuit de woonkamer loop je eenvoudig de omliggende royale en zonnige tuin in. De tuin biedt veel privacy aan de zuid- en westzijde van de woning, om heerlijk te genieten van het buitenleven. Hier bevindt zich nog een vrijstaande berging met overkapping. De woning is zowel binnen als buiten geschilderd in 2024 en is in zeer goede staat en direct klaar voor de verhuur of eigen gebruik. De ligging van de woning is perfect. Noordzee Résidence de Banjaard is een populair vakantiepark onderaan de duinen van het Noordzeestrand in Kamperland. Het park biedt voorzieningen als een zwembad, een winkel en een restaurant. Door de ligging sta je binnen 5 minuten lopen op het strand en binnen 10 minuten lopen aan het Veerse Meer. Het park is goed bereikbaar. Binnen enkele autominuten bereik je dorpen als Vrouwenpolder en Kamperland, waar zich diverse voorzieningen bevinden. Andere steden en dorpen als Goes, Middelburg en Domburg zijn ook goed bereikbaar. Indeling: Begane grond Via de voorzijde van de woning bereik je de voordeur en de entree. Vanuit de entree heb je toegang tot de meterkast, het toilet en de moderne keuken met inbouwapparatuur. Via de open keuken loop je door naar de lichte eetkamer en woonkamer. Zowel vanuit de woonkamer als vanuit de keuken kun je de tuin betreden via openslaande deuren. Eerste verdieping Via de trap in de woonkamer bereik je de eerste verdieping. Hier kom je terecht op de overloop, van waaruit je toegang hebt tot de 3 slaapkamers met extra lange Auping bedden en de badkamer die is voorzien van douche (2023), wastafel en toilet. Het dak is in 2022 gecoat en voorzien van zonnepanelen. De buitenkant is geschilderd in mei 2024. Algemeen Energielabel C Woonoppervlakte ca. 78 m² Perceeloppervlakte ca. 423 m² Er zijn parklasten van toepassing De woning wordt momenteel zeer rendabel verhuurd als kindervilla. Het verhuurcontract eindigt per 03-01-2025. Vanaf dan is de woning beschikbaar voor volledig eigen gebruik of (opnieuw) voor (gedeeltelijke) verhuur. Parkeergelegenheid voor 2 auto’s op eigen terrein Inclusief inventaris Oplevering in overleg 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. ### Völlig neu gestaltetes, freistehendes Ferienhaus im beliebten Park Résidence de Banjaard in Kamperland! Dieses freistehende Ferienhaus verfügt über ein geräumiges und helles Wohn- und Esszimmer. Im Obergeschoss befinden sich 3 Schlafzimmer und ein Badezimmer. Vom Wohnzimmer aus gelangen Sie bequem in den umliegenden großen und sonnigen Garten. Der Garten bietet viel Privatsphäre auf der Süd- und Westseite des Hauses, um die Natur zu genießen. Hier finden Sie auch einen freistehenden Schuppen mit Vordach. Das Haus wurde 2024 innen und außen gestrichen und befindet sich in einem sehr guten Zustand und ist sofort zur Vermietung oder Eigennutzung bereit. Die Lage des Hauses ist perfekt. Noordzee Résidence de Banjaard ist ein beliebter Ferienpark am Fuße der Dünen des Nordseestrandes in Kamperland. Der Park bietet Einrichtungen wie ein Schwimmbad, ein Geschäft und ein Restaurant. Durch seine Lage sind Sie in 5 Minuten zu Fuß am Strand und in 10 Minuten zu Fuß am Veerse Meer. Der Park ist leicht zugänglich. In wenigen Autominuten erreichen Sie Dörfer wie Vrouwenpolder und Kamperland, wo Sie verschiedene Annehmlichkeiten vorfinden. Andere Städte und Dörfer wie Goes, Middelburg und Domburg sind ebenfalls leicht zu erreichen. Aufteilung: Erdgeschoss Über die Vorderseite des Hauses erreichen Sie die Haustür und den Eingang. Vom Eingang aus haben Sie Zugang zum Zählerschrank, der Toilette und der modernen Küche mit Einbaugeräten. Durch die offene Küche gelangt man in das helle Esszimmer und Wohnzimmer. Sowohl vom Wohnzimmer als auch von der Küche aus kann man den Garten durch Flügeltüren betreten. Erster Stock Über die Treppe im Wohnzimmer gelangen Sie in den ersten Stock. Hier landen Sie auf dem Treppenabsatz, von dem aus Sie Zugang zu den 3 Schlafzimmern mit extralangen Auping-Betten und dem Badezimmer haben, das mit Dusche (2023), Waschbecken und Toilette ausgestattet ist. Das Dach wurde 2022 gedeckt und mit Sonnenkollektoren ausgestattet. Der Außenanstrich wurde im Mai 2024 vorgenommen. Allgemein Energielabel C Wohnfläche ca. 78 m² Grundstücksfläche ca. 423 m² Es fallen Parkgebühren an Die Immobilie wird derzeit sehr gewinnbringend als Kindervilla vermietet. Der Mietvertrag endet zum 03.01.2025. Ab diesem Zeitpunkt steht die Immobilie zur vollen Eigennutzung oder (wieder) zur (Teil-)Vermietung zur Verfügung. Parkplatz für 2 Autos auf privatem Grundstück Inklusive Inventar Übergabe in Absprache Wir haben diese Informationen mit der gebotenen Sorgfalt zusammengestellt. Wir übernehmen jedoch keine Haftung für eventuelle Unvollständigkeiten, Ungenauigkeiten oder Sonstiges und die daraus resultierenden Folgen. Alle angegebenen Maße und Flächenangaben sind Richtwerte. Wir raten Ihnen, Messungen vorzunehmen und weisen Sie generell auf Ihre Nachforschungspflicht 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.