Hogeweg 57-0022, Burgh-Haamstede

Hogeweg 57-0022, Burgh-Haamstede

Burgh-Haamstede

Wooded surroundings · Sheltered position · On a holiday park · Quiet road

€239,000

Asking Price

3

Bedrooms

90 m²

Living Area

Recreatie

Recreatiebestemming

Price
€239,000
Net yield
7.7%
ReportInquire
3-bedroom holiday home in Burgh-Haamstede — photo 1 of 5
DELTA makelaardij B.V.
1 / 5
3-bedroom holiday home in Burgh-Haamstede — photo 2 of 5
2 / 5
3-bedroom holiday home in Burgh-Haamstede — photo 3 of 5
3 / 5
3-bedroom holiday home in Burgh-Haamstede — photo 4 of 5
4 / 5
3-bedroom holiday home in Burgh-Haamstede — photo 5 of 5
5 / 5

Hogeweg 57-0022, Burgh-Haamstede

Burgh-Haamstede · Zeeland Coast · Ref BF-11692Source · DELTA makelaardij B.V. · listed 1 Jul 2026
Asking price
€239,000
Net yield
7.7%
Gross on asking
22.2%
Est. revenue / yr
€53,087
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
90 m²
Brixfox Score 81 · B+Koop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
7.7%
€21,302 net operating income /yr
Gross yield · all-in basis
19.2%
−11.5 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 Burgh-Haamstede — 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
€274
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€53,087
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· 9.3% of price, auto-calculated
€22,120
Overdrachtsbelasting (transfer tax)€19,120
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€276,120
+15.5% 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
€53,087
Rental management
−€15,926
Booking channel fees
−€2,123
Cleaning & consumables
−€2,654
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€223
Maintenance reserve
−€1,912
Insurance
−€500
Box 3 wealth tax
−€5,197
Net operating income
€21,302/yr
Net yield on all-in investment
7.7%

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% · Burgh-Haamstede 5-yr avg — historical, not a forecast8%
Yield + value growth
7.7%/yr
7.7% 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

Burgh-Haamstede · 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
7.7% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyAverage
53% average occupancy
Nightly RateGood
€274 per night
Visual AppealGood
7/10 visual appeal
Size & SpacePending
90 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 7.7% (fully managed, on all-in cost) — outperforms most villas in this market
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
Park rental pool only
Occupancy at 53% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback6.4 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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Own use up to 90 nights/yr

Eigen gebruik maximaal 90 dagen per jaar. This limits YOUR OWN stays, not the letting — the remaining ~275 nights are expected to be available for guests. It does not reduce the yield; it is the price of the letting arrangement that produces it.

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.

Park: LandalOperator: LandalLetting: Central rental pool

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 2005
Energy: a
Condition: excellent
View: garden
Situation: Wooded surroundings · Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Recreanten opgelet! Op een unieke locatie in het kleinschalige en geliefde park Résidence 't Hof van Haamstede bevindt zich deze schitterende, rietgedekte 6-persoons vakantiewoning. Met een woonoppervlakte van circa 90 m², drie volwaardige slaapkamers en een zonnig terras biedt deze woning alles voor een ontspannen verblijf aan de Zeeuwse kust. Welkom aan de Hogeweg 57-0022 te Burgh-Haamstede! Enkele kenmerken van deze woning: - ruime 6-persoons recreatiewoning met rieten dak; - gelegen op een kleinschalig en verzorgd recreatiepark; - woonoppervlakte van circa 90 m²; - drie slaapkamers en een complete badkamer; - lichte woonkamer met openslaande deuren naar het terras; - eigen terras op een fijne en rustige locatie; - verhuur via Landal met professionele exploitatie; - gelegen op een toplocatie, op loop- en fietsafstand van de Noordzee, de Zeepeduinen en de Kroondomeinen van -Boswachterij Westerschouwen; - energielabel A. Indeling Begane grond Via de hal betreedt u de woning. Hier bevinden zich het separate toilet met fonteintje en een praktische bergruimte onder de trap. Vanuit de hal heeft u toegang tot de lichte woonkamer, die dankzij de grote raampartijen en openslaande deuren een aangename hoeveelheid daglicht ontvangt. De woonkamer biedt voldoende ruimte voor een comfortabele zithoek. Aansluitend bevindt zich de eethoek met open keuken. De keuken is uitgevoerd in een praktische hoekopstelling en voorzien van diverse Siemens-inbouwapparatuur, waaronder een 4-pits inductiekookplaat en vaatwasser. Daarnaast beschikt de keuken over voldoende werk- en opbergruimte. Eerste verdieping Via de vaste trap bereikt u de overloop op de eerste verdieping. Hier bevinden zich twee slaapkamers, een praktische bergkast en de badkamer. Beide slaapkamers genieten van veel natuurlijke lichtinval. De badkamer is uitgerust met een douche, toilet, radiator en een dubbele wastafel. Tweede verdieping De tweede verdieping beschikt over een overloop met opstelling van de cv-installatie en een derde slaapkamer. Dankzij het dakraam is ook deze slaapkamer heerlijk licht en ruim van opzet. Tuin Via de openslaande deuren bereikt u het terras aan de voorzijde van de woning. Hier kunt u heerlijk genieten van de rust en de buitenlucht tijdens de zonnige zomermaanden. Vanuit de tuin heeft u via een poortje directe toegang tot de parkeerplaatsen. Algemeen De woning maakt onderdeel uit van de verhuurorganisatie van Landal. Eigen gebruik is toegestaan tot maximaal 90 dagen per jaar. De jaarlijkse VvE-bijdrage bedraagt circa € 4.475,-, oftewel circa € 372,93 per maand. Résidence 't Hof van Haamstede Een uniek recreatieconcept bestaande uit een statig Herenhuis en twee karakteristieke Hoeves. Het Herenhuis biedt plaats aan acht luxe 4-persoonsappartementen, alle bereikbaar met een lift. De twee Hoeves huisvesten elk twaalf volwaardige recreatiewoningen verdeeld over drie verdiepingen. Eén van deze sfeervolle, rietgedekte 6-persoons hoevewoningen, gelegen aan de voorzijde van de hoeve, is nu beschikbaar voor een nieuwe eigenaar. Disclaimer Deze informatie is door de medewerkers van DELTA makelaardij zorgvuldig samengesteld. Desondanks kunnen hieraan geen rechten worden ontleend en wordt geen aansprakelijkheid aanvaard voor eventuele onjuistheden, onvolledigheid of anderszins, dan wel de gevolgen daarvan. Wij wijzen u in het algemeen op uw onderzoeksplicht. Alle verstrekte informatie moet beschouwd worden als een uitnodiging tot bezichtiging, het doen van een bod of om in onderhandeling te treden. Indien u via bemiddeling door DELTA makelaardij een koopovereenkomst aangaat met verkoper wordt standaard een waarborgsom/bankgarantie verlangd ter hoogte van 10% van de koopsom. Bij woningen ouder dan 1993 nemen wij standaard een asbest-, bodem- en ouderdomsclausule op in de koopovereenkomst. Voor onze privacy policy verwijzen we u naar onze website.

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 · DELTA makelaardij B.V.

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.