Jeu van Bunpad 2, Maastricht

Jeu van Bunpad 2, Maastricht

Maastricht

Waterfront · Open view · Wooded surroundings · On a holiday park · Quiet road

€725,000

Asking Price

3

Bedrooms

170 m²

Living Area

Recreatie

Recreatiebestemming

Price
€725,000
Net yield
0.6%
ReportInquire
3-bedroom holiday home in Maastricht — photo 1 of 5
Serava Makelaardij, Certified by Dormio
1 / 5
3-bedroom holiday home in Maastricht — photo 2 of 5
2 / 5
3-bedroom holiday home in Maastricht — photo 3 of 5
3 / 5
3-bedroom holiday home in Maastricht — photo 4 of 5
4 / 5
3-bedroom holiday home in Maastricht — photo 5 of 5
5 / 5

Jeu van Bunpad 2, Maastricht

Maastricht · South Limburg · Ref BF-99461Source · Serava Makelaardij, Certified by Dormio · listed 6 Oct 2026
Asking price
€725,000
Listed 25 days ago
Net yield
0.6%
Gross on asking
7.0%
Est. revenue / yr
€50,690
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
170 m²
Land
825 m²
Brixfox Score 67 · BKoop (eigen grond)Pool or 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.
0.6%
€4,928 net operating income /yr
Gross yield · all-in basis
6.3%
−5.7 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 Maastricht — 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
€331
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
42%
Full-year estimate, market-calibrated
Projected annual revenue
€50,690
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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
€61,000
Overdrachtsbelasting (transfer tax)€58,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€801,000
+10.5% 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
€50,690
Rental management
−€15,207
Booking channel fees
−€2,028
Cleaning & consumables
−€2,535
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€678
Maintenance reserve
−€5,800
Insurance
−€500
Box 3 wealth tax
−€15,764
Net operating income
€4,928/yr
Net yield on all-in investment
0.6%

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.

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% · Maastricht 5-yr avg — historical, not a forecast8%
Yield + value growth
0.6%/yr
0.6% net yield + 0% value growth
Value growth figures 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.
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

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Maastricht · 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

67B
Rental YieldWeak
0.6% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyWeak
42% average occupancy
Nightly RateStrong
€331 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceStrong
825 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €331 — positioned in the top tier
Stunning visuals (8/10) — commands premium nightly rates
Generous 825 m² land — room for expansion or amenities
Net yield of 0.6% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 42% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback36 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 park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 2020
Energy: a
Condition: excellent
View: forest
Situation: Waterfront · Open view · Wooded surroundings · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Hertogenvilla Wellness – Jeu van Bunpad 2, Dormio Resort Maastricht Stel u voor: wonen in een vrijstaande luxevilla, direct aan het water, met een eigen wellness op het terras en uitzicht over het groene Limburgse landschap. Op Dormio Resort Maastricht bieden wij deze bijzondere Hertogenvilla Wellness aan de Jeu van Bunpad 2 te koop aan, voor € 725.000,-. Een villa die zich onderscheidt Met een gebruiksoppervlakte van circa 170 m² en plaats voor 6 personen, verdeeld over drie slaapkamers (elk met een eigen badkamer), biedt deze vrijstaande villa alle ruimte en privacy die u zoekt. De ligging direct aan het water maakt deze woning tot een van de meest gewilde plekken op het resort. Buiten leven op zijn best Het ruime panoramaterras aan het water vormt het kloppend hart van deze villa. Hier geniet u van een complete privé buitenwellness, een sfeervolle buitenhaard en een luxe buitenkeuken, terwijl u uitkijkt over het water en de groene omgeving van Limburg. Of het nu gaat om een ontspannen avond bij de haard of een diner onder de sterren: dit terras is gemaakt om optimaal van te genieten. Ook binnen niets te wensen over De royale woonkamer beschikt over een comfortabele zithoek en een sfeervolle haard, en sluit naadloos aan op de luxe open keuken met kookeiland en complete inbouwapparatuur. Eén van de drie slaapkamers met eigen badkamer bevindt zich gelijkvloers op de begane grond, ideaal voor gasten die liever geen trap lopen. De overige twee slaapkamers, elk met en-suite badkamer, liggen op de eerste verdieping. Bij de woning horen twee eigen parkeerplaatsen, waarvan één is voorzien van een eigen laadpaal voor de elektrische auto. Dormio Resort Maastricht Het resort ligt op de groene Dousberg, met het bruisende centrum van Maastricht en het gezellige Vrijthof binnen een kwartiertje fietsen. Direct naast het resort ligt het vernieuwde wellnesscentrum Thermen Maastricht, en ook een 27-holes golfbaan en een borstelskibaan zijn dichtbij. Een unieke combinatie van rust, ruimte en voorzieningen, vlak bij de stad en de Belgische grens. Kenmerken Resort: Dormio Resort Maastricht, Dousberg Woning: Hertogenvilla Wellness, vrijstaand Adres: Jeu van Bunpad 2 Ligging: direct aan het water Geschikt voor: 6 personen Gebruiksoppervlakte: circa 170 m² Aantal slaapkamers: 3, elk met eigen badkamer (1 gelijkvloers, 2 en-suite op eerste verdieping) Buitenruimte: panoramaterras aan het water met privé buitenwellness, buitenhaard en luxe buitenkeuken Interieur: royale woonkamer met haard, luxe open keuken met kookeiland Parkeren: 2 eigen parkeerplaatsen, waarvan 1 met eigen laadpaal Vraagprijs: € 725.000,- Een unieke kans om een van de meest exclusieve villa's op Dormio Resort Maastricht te bezitten. Interesse of wilt u een bezichtiging inplannen?

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.

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
Included with Pro once its free trial ends

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 · Serava Makelaardij, Certified by Dormio

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.