Oesterdam 163, Tholen

Oesterdam 163, Tholen

Tholen

Sheltered position · On a holiday park · Quiet road

€425,000

Asking Price

2

Bedrooms

79 m²

Living Area

Recreatie

Recreatiebestemming

Price
€425,000
Net yield
5.2%
ReportInquire
2-bedroom holiday home in Tholen — photo 1 of 5
Leunis Makelaars
1 / 5
2-bedroom holiday home in Tholen — photo 2 of 5
2 / 5
2-bedroom holiday home in Tholen — photo 3 of 5
3 / 5
2-bedroom holiday home in Tholen — photo 4 of 5
4 / 5
2-bedroom holiday home in Tholen — photo 5 of 5
5 / 5

Oesterdam 163, Tholen

Tholen · Zeeland Coast · Ref BF-1983Source · Leunis Makelaars · listed 21 Jun 2026
Asking price
€425,000
Net yield
5.2%
Gross on asking
16.1%
Est. revenue / yr
€68,262
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
79 m²
Land
1330 m²
Brixfox Score 81 · B+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.
5.2%
€24,852 net operating income /yr
Gross yield · all-in basis
14.3%
−9.1 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 Tholen — 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
€407
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€68,262
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· 8.7% of price, auto-calculated
€37,000
Overdrachtsbelasting (transfer tax)€34,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€477,000
+12.2% 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
€68,262
Rental management
−€20,479
Booking channel fees
−€2,730
Cleaning & consumables
−€3,413
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€397
Maintenance reserve
−€3,400
Insurance
−€500
Box 3 wealth tax
−€9,241
Net operating income
€24,852/yr
Net yield on all-in investment
5.2%

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.

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% · Tholen 5-yr avg — historical, not a forecast8%
Yield + value growth
5.2%/yr
5.2% 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

Tholen · 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
5.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
46% average occupancy
Nightly RateStrong
€407 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceStrong
1330 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.2% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €407 — positioned in the top tier
Generous 1330 m² land — room for expansion or amenities
Occupancy at 46% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback9.4 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

The listing mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

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: 2017
Energy: a
Condition: excellent
View: water
Situation: Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

UNIEK VEEL PRIVACY & RUIMTE: 1.330 M² EIGEN GROND OP OESTERDAM Rust, ruimte, privacy en het Zeeuwse buitenleven; Op een bijzonder ruim perceel van maar liefst 1.330 m² eigen grond ligt deze vrijstaande recreatievilla op Waterrijk Oesterdam. Een heerlijke plek voor wie niet alleen een vakantiewoning zoekt, maar vooral waarde hecht aan ruimte, privacy en buitenleven. Wat Oesterdam 163 direct onderscheidt, is de royale ligging. De woning beschikt over een achtertuin van circa 900 m², circa 45 meter diep en 20 meter breed. De tuin ligt op het westen, waardoor je hier tot in de avond van de zon en lange zomeravonden kunt genieten. Onder de overkapping, op het terras of gewoon ergens in de grote tuin: er is volop ruimte om buiten te eten, te ontspannen en met familie en vrienden van Zeeland te genieten. Comfortabel en direct te gebruiken; De vrijstaande villa is geschikt voor vier personen en beschikt over een lichte woonkamer met open keuken, twee comfortabele slaapkamers, een badkamer en een apart toilet. Vanuit de woonkamer loop je direct de royale tuin in. De overkapping vormt daarbij een fijne overgang tussen binnen en buiten. Daarnaast beschikt de woning over een praktische inpandige berging en parkeergelegenheid op eigen terrein. De villa wordt gemeubileerd en gestoffeerd aangeboden en is daarmee direct als vakantiewoning te gebruiken. Zeeland en het water binnen handbereik; Waterrijk Oesterdam ligt op een bijzondere plek tussen het Zoommeer en de Oosterschelde. Voor liefhebbers van varen, zeilen, suppen, duiken, fietsen en andere buitenactiviteiten is dit een prachtige uitvalsbasis. Maar je hoeft helemaal niets te ondernemen. Juist de combinatie van de grote eigen tuin, de beschutte ligging en de rust maakt Oesterdam 163 ook een plek waar je simpelweg kunt ontsnappen aan de dagelijkse drukte. Op het resort vind je onder andere de Marina Beachclub met restaurant en terras, wellness, fietsverhuur en de jachthaven. Ook buiten het resort is er volop te ontdekken. Zeeland biedt prachtige fiets- en wandelroutes, stranden, watersport en uitstekende restaurants. Ook steden als Bergen op Zoom en Antwerpen zijn goed bereikbaar. Een tweede huis met ruimte om je heen; Oesterdam 163 is bij uitstek interessant voor wie een eigen plek in Zeeland zoekt en daarbij meer grond en privacy wil dan je bij veel recreatiewoningen aantreft. Zelf lange weekenden en vakanties genieten, familie of vrienden ontvangen en buiten leven zodra het weer het toelaat. Wanneer je de woning niet zelf gebruikt, zijn er tevens mogelijkheden voor recreatieve verhuur. De belangrijkste kenmerken op een rij: • Vrijstaande recreatievilla • Maar liefst 1.330 m² eigen grond • Royale achtertuin van circa 900 m² • Tuin op het westen • Veel ruimte en privacy • 79 m² woonoppervlakte • Twee slaapkamers • Geschikt voor vier personen • Overdekt terras • Inpandige berging • Parkeren op eigen terrein • Gemeubileerd en gestoffeerd • Volledig geïsoleerd • Energielabel B • Gelegen op Waterrijk Oesterdam • Zoommeer en Oosterschelde binnen handbereik Zoek je geen standaard vakantiewoning, maar een eigen plek in Zeeland met veel grond, rust en privacy? Dan is Oesterdam 163 absoluut een bezichtiging waard. Vraagprijs: € 425.000,= Kosten koper U kunt de villa uiteraard voor eigen gebruik aanschaffen maar er zijn ook goede verhuurmogelijkheden waardoor het een interessante investering kan zijn. De aanwezigheid van open vaarwater blijkt nog altijd een belangrijk ingrediënt te zijn voor een positief investerings- en verhuurresultaat. De verhuur, het onderhoud en de schoonmaak zijn in 1 hand waardoor u slechts 1 aanspreekpunt heeft.

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 · Leunis Makelaars

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.