Burgvliet 45, Oostkapelle

Burgvliet 45, Oostkapelle

Oostkapelle

Wooded surroundings · Beach on foot

€259,000

Asking Price

2

Bedrooms

51 m²

Living Area

Recreatie

Recreatiebestemming

Price
€259,000
Net yield
3.5%
Inquire
2-bedroom holiday home in Oostkapelle — photo 1 of 5
Makelaarskantoor Wisse Vastgoed
1 / 5
2-bedroom holiday home in Oostkapelle — photo 2 of 5
2 / 5
2-bedroom holiday home in Oostkapelle — photo 3 of 5
3 / 5
2-bedroom holiday home in Oostkapelle — photo 4 of 5
4 / 5
2-bedroom holiday home in Oostkapelle — photo 5 of 5
5 / 5

Burgvliet 45, Oostkapelle

Oostkapelle · Zeeland Coast · Ref BF-707Source · Makelaarskantoor Wisse Vastgoed · listed 21 Jun 2026
Asking price
€259,000
Net yield
3.5%
Gross on asking
17.0%
Est. revenue / yr
€44,121
Bedrooms
2
Built area
51 m²
Land
309 m²
Brixfox Score 81 · B+Ground lease (erfpacht)Own lettingRecreatiebestemmingFinancial 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.
3.5%
€10,521 net operating income /yr
Gross yield · all-in basis
14.8%
−11.3 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 Oostkapelle — 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
€180
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€44,121
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· 9.2% of price, auto-calculated
€23,720
Overdrachtsbelasting (transfer tax)€20,720
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€297,720
+14.9% 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
€44,121
Rental management
−€13,236
Booking channel fees
−€1,765
Cleaning & consumables
−€2,206
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€4,697
Property tax (OZB)
−€242
Maintenance reserve
−€2,072
Insurance
−€500
Box 3 wealth tax
−€5,632
Net operating income
€10,521/yr
Net yield on all-in investment
3.5%

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% · Oostkapelle 5-yr avg — historical, not a forecast8%
Indicative total return
3.5%/yr
3.5% 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

Oostkapelle · 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 YieldAverage
3.5% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
67% average occupancy
Nightly RateAverage
€180 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
309 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Independent letting indicated by the listing
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 3.5% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
ADR of €180 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback10.9 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 indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

Annual charges stated in this listing

Ground lease (huurgrond / erfpacht)€4,697/yr

The plot is leased rather than owned, at about €4,697 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

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. Huurgrond / erfpacht: the plot is leased, not owned, at about €4,697 per year on top of the purchase — check the term and the indexation clause.

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; the ground rent is the figure this listing states rather than a market assumption. 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: 1958
Energy: d
Situation: Wooded surroundings
Beach: Beach on footListing: “De ligging is ideaal: op loopafstand van natuurgebieden zoals de Manteling van Walcheren en Oranjezon, en dichtbij het strand.”

Listing text from the makelaar, in Dutch

Vrijstaande bungalow met berging, overkapt terras en eigen parkeergelegenheid! Verscholen in het groene en rustige recreatiegebied van Oostkapelle ligt deze charmante vrijstaande bungalow. Een heerlijke plek waar ontspanning en natuur samenkomen. Hier geniet u van rust, privacy én de nabijheid van strand en zee. Op een zonnig perceel van maar liefst 309 m² staat deze sfeervolle woning, omringd door een groene tuin met meerdere zitplekken in zowel zon als schaduw. De gezellige woonkamer met houtkachel en openslaande deuren naar het overdekte terras vormt het hart van het huis en nodigt uit tot lange, ontspannen avonden. De ligging is ideaal: op loopafstand van natuurgebieden zoals de Manteling van Walcheren en Oranjezon, én dichtbij het strand. Ook sfeervolle kustplaatsen als Domburg en Vrouwenpolder bereikt u binnen enkele minuten fietsen. Door de ligging op het zogeheten ‘Zomerhuizenterrein gemeente Veere’ mag deze woning recreatief gebruikt worden door u als eigenaar, maar ook commerciële verhuur is toegestaan. Dit biedt uitstekende verhuurmogelijkheden. Burgvliet is het oudste recreatiewijkje van Oostkapelle en kenmerkt zich door veel groen. De meeste woningen zijn van hout en gelegen op erfpachtgrond. De canon bedraagt € 4.696,68 per jaar (peiljaar 2026). De woning ligt op een zonnig perceel waar rust absoluut gegarandeerd is. Indeling Bungalow: riante entree met ruimte voor kasten en kapstok en doorgang naar de eethoek van de woonkamer. Gezellige woonkamer met sfeervolle zithoek, onder andere voorzien van een houtkachel, openslaande terrasdeuren en een eigentijdse tegelvloer. De keuken staat in open verbinding met de woonkamer en is voorzien van inbouwapparatuur. Hier bevindt zich tevens de geiser ten behoeve van het warme water. Er zijn 2 slaapkamers aanwezig, beide voorzien van rolluiken. De eigentijdse badkamer beschikt over een douche, wastafelmeubel met spiegelwand en inbouwspots, en een toilet. Tuin De bungalow staat op een perceel van 309 m² (erfpacht). De tuin rondom is groen aangelegd en biedt diverse privacyrijke zithoeken in zowel zon als schaduw. Aan de voorzijde van de woonkamer bevindt zich een groot overkapt terras waar u vrijwel de gehele dag van de zon kunt genieten. Achter op het perceel staat een riante berging, waarvan een deel is ingericht als extra slaapruimte. Daarnaast is er voldoende bergruimte voor tuingereedschap, fietsen en tuinmeubilair. Aan de voorzijde van het perceel is parkeergelegenheid op eigen terrein. Locatie Oostkapelle is een geliefde familiebadplaats met een gezellig centrum met diverse winkels, restaurants en terrassen. Zowel het centrum als het strand en de zee liggen op loopafstand van Burgvliet. Oostkapelle grenst aan twee prachtige natuurgebieden: de Manteling (740 ha), een brede strook met duinen en bossen, en het duingebied Oranjezon (400 ha). Daarnaast bevinden zich diverse fraaie buitenplaatsen op loopafstand en ligt ook het indrukwekkende Kasteel Westhove vlakbij. Per fiets bereikt u binnen enkele kilometers kustplaatsen als Domburg en Vrouwenpolder via prachtige fietsroutes. De omgeving leent zich uitstekend voor lange wandelingen en diverse vormen van watersport. Bijzonderheden - Sfeervolle en gezellige woonkamer - Eigentijdse keuken en badkamer - 2 slaapkamers - Overdekt terras aangrenzend aan de woonkamer met openslaande deuren - Groene tuin rondom - Parkeergelegenheid op eigen terrein - Erfpachtgrond, jaarlijkse canon € 4.696,68 per jaar (peiljaar 2026). Interesse? Neem contact op met ons kantoor voor het maken van een afspraak. Wij verzorgen u graag een rondleiding door de woning. Makelaarskantoor Wisse Vastgoed, Thuis in Zeeland. Wellicht tot binnenkort!

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 · Makelaarskantoor Wisse Vastgoed

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.