Magnolialaan 29-R, Oostkapelle

Magnolialaan 29-R, Oostkapelle

Oostkapelle

Sheltered position · Outside the built-up area

€750,000

Asking Price

4

Bedrooms

220 m²

Living Area

Recreatie

Recreatiebestemming

Price
€750,000
Net yield
1.2%
Inquire
4-bedroom holiday home in Oostkapelle — photo 1 of 5
Makelaarskantoor Wisse Vastgoed
1 / 5
4-bedroom holiday home in Oostkapelle — photo 2 of 5
2 / 5
4-bedroom holiday home in Oostkapelle — photo 3 of 5
3 / 5
4-bedroom holiday home in Oostkapelle — photo 4 of 5
4 / 5
4-bedroom holiday home in Oostkapelle — photo 5 of 5
5 / 5

Magnolialaan 29-R, Oostkapelle

Oostkapelle · Zeeland Coast · Ref BF-796Source · Makelaarskantoor Wisse Vastgoed · listed 21 Jun 2026
Asking price
€750,000
Net yield
1.2%
Gross on asking
8.0%
Est. revenue / yr
€59,631
Bedrooms
4
Built area
220 m²
Land
768 m²
Brixfox Score 61 · C+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.
1.2%
€9,616 net operating income /yr
Gross yield · all-in basis
7.2%
−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 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
€348
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€59,631
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· 8.4% of price, auto-calculated
€63,000
Overdrachtsbelasting (transfer tax)€60,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€828,000
+10.4% 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
€59,631
Rental management
−€17,889
Booking channel fees
−€2,385
Cleaning & consumables
−€2,982
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€701
Maintenance reserve
−€6,000
Insurance
−€500
Box 3 wealth tax
−€16,308
Net operating income
€9,616/yr
Net yield on all-in investment
1.2%

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
1.2%/yr
1.2% 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

61C
Rental YieldWeak
1.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
47% average occupancy
Nightly RateStrong
€348 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
768 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €348 — positioned in the top tier
Generous 768 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 1.2% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 47% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback27.3 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: 1974
Energy: a
Situation: Sheltered position · Outside the built-up area

Listing text from the makelaar, in Dutch

Karaktervolle woning met unieke architectuur en eindeloze mogelijkheden Wonen met visie en potentie Bent u op zoek naar een woning die u volledig naar uw eigen hand kunt zetten? Dan is Magnolialaan 29 precies wat u zoekt. Deze vrijstaande woning met opvallende lessenaarskap heeft een eigenzinnig karakter en biedt een uitzonderlijke kans om te transformeren tot een moderne, stijlvolle villa. De bijgevoegde artist impressions geven een inspirerend beeld van wat hier mogelijk is – een perfecte combinatie van ruimte, licht en eigentijds design. PERMANENTE EN RECREATIEVE BEWONING/ERST UND ZWEITWOHNSITZ/PERMANENT RESIDENCE AND SECOND HOME. Indeling Begane grond Bij binnenkomst treft u de hal met toilet en toegang tot de kelder. Vanuit de hal loopt u door naar de ruime woonkamer met halfopen keuken. Deze leefruimte vormt het hart van de woning en biedt volop mogelijkheden om een moderne, open woonkeuken en comfortabele zithoek te realiseren. Op de begane grond bevindt zich tevens een slaapkamer met eigen douche. Dit maakt de woning uitermate geschikt voor gelijkvloers wonen. Eerste verdieping met vide De eerste verdieping kenmerkt zich door een speelse indeling met een vide, wat zorgt voor een open en ruimtelijk gevoel. Hier vindt u drie volwaardige slaapkamers, ideaal voor een gezin. De badkamer is voorzien van een ligbad, douche, toilet en wastafel. Ook deze verdieping biedt volop mogelijkheden om geheel naar eigen wens te moderniseren. Multifunctionele kelder Een bijzonder pluspunt van deze woning is de royale kelder. Deze bestaat uit vier aparte ruimtes die zich perfect lenen voor diverse doeleinden, zoals berging, speelkamer, fitnessruimte of, helemaal exclusief, een eigen thuisbioscoop. De grootste ruimte in de kelder beschikt bovendien over een directe toegang naar buiten, wat zorgt voor extra flexibiliteit in gebruik en mogelijkheden. Buitenruimte en omgeving Rondom de woning ligt een zonnige tuin op het zuidwesten, waar u de hele dag door kunt genieten van de zon en optimale privacy. Een ideale plek om te ontspannen of om met familie en vrienden buiten te leven. Aan de achterzijde bevindt zich een ruim parkeerterrein en in de directe nabijheid vindt u diverse sportfaciliteiten, waaronder tennis- en padelbanen. Ook de voetbalvelden liggen op korte afstand, wat deze locatie bijzonder aantrekkelijk maakt voor gezinnen met kinderen. Samengevat Magnolialaan 29 is een woning met karakter, ruimte en vooral potentie. Een unieke kans om een bijzonder huis om te vormen tot een eigentijdse droomwoning op een fijne locatie in Oostkapelle. 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.