Kuijerdamseweg 56-B08, Ellemeet

Kuijerdamseweg 56-B08, Ellemeet

Ellemeet

€199,500

Asking Price

2

Bedrooms

59 m²

Living Area

Recreatie

Recreatiebestemming

Price
€199,500
Net yield
7.8%
Inquire
2-bedroom holiday home in Ellemeet — photo 1 of 4
Bijkerk Makelaardij
1 / 4
2-bedroom holiday home in Ellemeet — photo 2 of 4
2 / 4
2-bedroom holiday home in Ellemeet — photo 3 of 4
3 / 4
2-bedroom holiday home in Ellemeet — photo 4 of 4
4 / 4

Kuijerdamseweg 56-B08, Ellemeet

Ellemeet · Zeeland Coast · Ref BF-5261Source · Bijkerk Makelaardij · listed 21 Jun 2026
Asking price
€199,500
Net yield
7.8%
Gross on asking
23.1%
Est. revenue / yr
€46,013
Bedrooms
2
Built area
59 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.
7.8%
€18,196 net operating income /yr
Gross yield · all-in basis
19.7%
−11.9 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 Ellemeet — 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
€221
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
57%
Full-year estimate, market-calibrated
Projected annual revenue
€46,013
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· 9.5% of price, auto-calculated
€18,960
Overdrachtsbelasting (transfer tax)€15,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€233,460
+17.0% 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
€46,013
Rental management
−€13,804
Booking channel fees
−€1,841
Cleaning & consumables
−€2,301
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€187
Maintenance reserve
−€1,596
Insurance
−€500
Box 3 wealth tax
−€4,338
Net operating income
€18,196/yr
Net yield on all-in investment
7.8%

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% · Ellemeet 5-yr avg — historical, not a forecast8%
Indicative total return
7.8%/yr
7.8% 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

Ellemeet · 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
7.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
57% average occupancy
Nightly RateGood
€221 per night
Visual AppealPending
Analysis pending
Size & SpacePending
59 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 7.8% (fully managed, on all-in cost) — outperforms most villas in this market
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 57% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback6.2 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.

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: 2026
Energy: d

Listing text from the makelaar, in Dutch

Mooi chalet te koop aan zee en meer, Zeeland! Voor watersporters is dit misschien wel de beste plek van Zeeland. Je zit precies tussen de Noordzee en het Grevelingenmeer, waardoor je elke dag kunt kiezen uit surfen, zeilen, suppen, snorkelen, strandactiviteiten of gewoon heerlijk uitwaaien aan zee. Het Grevelingenmeer staat bekend om zijn heldere water en perfecte omstandigheden voor zowel beginners als ervaren sporters, terwijl de stranden uitnodigen tot lange, ontspannen dagen aan de kust. Er moet nog heel wat werk verzet worden maar dit nieuwe chalet wordt een plaatje om te zien. Het chalet met lessenaarsdak wordt gebouwd met een midden kamerindeling, dat perfect past op de kavel. De indeling is een goed doordacht plan waarbij iedere centimeter optimaal benut is. Met de badkamer, logeerkamer aan de ene zijde en de ouderslaapkamer en de keuken aan de andere zijde, krijgt vooral het leefgedeelte alle aandacht. Dit komt natuurlijk ook wel door het hoge plafond, dat een heel ruimtelijk effect geeft. De hoekkeuken heeft veel opbergruimte en is uitgerust met een koelkast met vriesvak, gasfornuis, vlakscherm afzuigkap en vaatwasmachine. De twee slaapkamers hebben goede boxspringbedden met voldoende kastruimte. De badkamer is voorzien van een ruime douchecabine, toilet en wastafel. Vanuit de woonkamer loop je via de terrasdeuren naar de tuin, die in overleg aangelegd wordt. Het tuinhuis wordt gebouwd in dezelfde stijl als het chalet, geleverd met water, afvoer voor de wasmachine, elektra en een buitenkraan. Kortom: dit chalet combineert luxe en comfort, een prachtig perceel én een ligging die perfect is voor gezinnen, natuurliefhebbers en watersporters. Een plek waar je het hele jaar door kunt genieten van vrijheid, rust en het echte eilandleven. Wil je graag meer weten over dit mooie chalet of een afspraak maken? Bel of stuur een mail. Jaarhuur & Info Recreatiepark Klaverweide is het hele jaar geopend, honden zijn welkom op het park en commerciële verhuur is beperkt toegestaan. De kavel heeft een oppervlakte van 175m2 en de jaarhuur voor 2026 bedraagt €4.483,04 Dit is inclusief de toeristenbelasting en milieukosten. Bijkomende kosten zijn het verbruik van gas, water, elektra, reserveringskosten, het hebben van een hond en internetabonnement.

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 · Bijkerk 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.