Laan van Cavelot 116, Cadzand

Laan van Cavelot 116, Cadzand

Cadzand

Rural setting · Open position · On a holiday park · Quiet road · Beach on foot

€375,000

Asking Price

2

Bedrooms

80 m²

Living Area

Recreatie

Recreatiebestemming

Price
€375,000
Net yield
0.7%
ReportInquire
2-bedroom holiday home in Cadzand — photo 1 of 5
Tak Makelaardij & Taxaties
1 / 5
2-bedroom holiday home in Cadzand — photo 2 of 5
2 / 5
2-bedroom holiday home in Cadzand — photo 3 of 5
3 / 5
2-bedroom holiday home in Cadzand — photo 4 of 5
4 / 5
2-bedroom holiday home in Cadzand — photo 5 of 5
5 / 5

Laan van Cavelot 116, Cadzand

Cadzand · Zeeland Coast · Ref BF-105588Source · Tak Makelaardij & Taxaties · listed 20 Oct 2026
Asking price
€375,000
Listed 11 days ago
Net yield
0.7%
Gross on asking
8.0%
Est. revenue / yr
€29,978
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
2
Built area
80 m²
Land
465 m²
Brixfox Score 53 · CKoop (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.
0.7%
€3,032 net operating income /yr
Gross yield · all-in basis
7.1%
−6.4 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 Cadzand — 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
€171
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
48%
Full-year estimate, market-calibrated
Projected annual revenue
€29,978
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· 8.8% of price, auto-calculated
€33,000
Overdrachtsbelasting (transfer tax)€30,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€423,000
+12.8% 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
€29,978
Rental management
−€8,993
Booking channel fees
−€1,199
Cleaning & consumables
−€1,499
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€351
Maintenance reserve
−€3,000
Insurance
−€500
Box 3 wealth tax
−€8,154
Net operating income
€3,032/yr
Net yield on all-in investment
0.7%

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% · Cadzand 5-yr avg — historical, not a forecast8%
Yield + value growth
0.7%/yr
0.7% 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

Cadzand · 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

53C
Rental YieldWeak
0.7% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
48% average occupancy
Nightly RateAverage
€171 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
465 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.7% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 48% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback31.2 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

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.

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: 2012
Energy: d
Condition: good
View: park-green
Situation: Rural setting · Open position · On a holiday park · Quiet road
Beach: Beach on footListing: “Vrijstaande recreatiewoning met fijne tuin op loopafstand van zee”

Listing text from the makelaar, in Dutch

Vrijstaande recreatiewoning met fijne tuin op loopafstand van zee Op een prachtige locatie in Cadzand-Bad, aan de Laan van Cavelot 116, staat deze charmante vrijstaande recreatiewoning. Hier geniet u van rust, ruimte en natuur, terwijl strand, duinen en voorzieningen zich allemaal op korte loopafstand bevinden. De woning staat op een perceel van 465 m² eigen grond en beschikt over een woonkamer met erker waardoor de ruimte licht en ruim is, een open keuken, twee slaapkamers, twee badkamers, één met bad en één met inloopdouche en een verzorgde tuin met overdekt terras. Kortom, een heerlijke plek om te ontspannen, tot rust te komen en te genieten van het Zeeuwse leven! De ligging is uniek: in een groen opgezet park, direct grenzend aan het prachtige polderlandschap. Vanuit de woning fietst of wandelt u zo de duinen in, richting het uitgestrekte strand van Cadzand. Ook het sfeervolle achterland van West-Zeeuws-Vlaanderen ligt binnen handbereik, met pittoreske dorpen zoals Sluis en Groede, maar ook het mondaine Knokke en het historische Brugge zijn dichtbij. Indeling De entree biedt toegang tot de hal met meterkast, gastentoilet en trapopgang. Vanuit de hal bereikt u de gezellige woonkamer, waar de vele raampartijen zorgen voor een fijne lichtinval en uitzicht op de tuin. De woonkamer staat in open verbinding met de keuken, die is voorzien van inbouwapparatuur en voldoende werk- en opbergruimte. Via de openslaande deuren loopt u zo door naar het overdekte terras. Aansluitend bevindt zich een praktische berging, ideaal voor witgoed, fietsen en extra opslag. Eerste verdieping Op de verdieping bevinden zich twee comfortabele slaapkamers en twee moderne badkamers. De eerste badkamer is voorzien van een douche en wastafel, terwijl de tweede beschikt over een ligbad en wastafel – ideaal voor zowel een snelle opfrisbeurt als een ontspannen moment. De slaapkamers zijn slim ingedeeld en bieden volop ruimte voor meerdere slaapplaatsen, perfect voor familie of gasten. Een extra toilet op deze verdieping maakt het comfort compleet. Tuin Rondom de woning ligt een fraai aangelegde tuin met volop privacy. Aan de achterzijde bevindt zich een ruim terras met overkapping, perfect om lange avonden door te brengen of juist op warme dagen in de schaduw te genieten. De tuin biedt daarnaast voldoende ruimte voor een extra terras of speelplek. Parkeren kan eenvoudig op eigen terrein, direct naast de woning. Bijzonderheden - Vrijstaande recreatiewoning op 465 m² eigen grond - Op loopafstand van zee, strand en duinen - 2 slaapkamers, 2 badkamers en 2 toiletten - Lichte woonkamer met open keuken - Praktische berging - Fraaie tuin rondom met terras en overkapping - Parkeren op eigen terrein - Gelegen in een rustig en groen recreatiedomein - Inclusief inventaris Vraagprijs € 375.000, - kosten koper

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 · Tak Makelaardij & Taxaties

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.