Boulevard Barnaart 30-51, Zandvoort

Boulevard Barnaart 30-51, Zandvoort

Zandvoort

Open view · Rural setting · Beach 80 m

€325,000

Asking Price

3

Bedrooms

71 m²

Living Area

Recreatie

Recreatiebestemming

Price
€325,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Zandvoort — photo 1 of 5
Vakantiemakelaar
1 / 5
3-bedroom holiday home in Zandvoort — photo 2 of 5
2 / 5
3-bedroom holiday home in Zandvoort — photo 3 of 5
3 / 5
3-bedroom holiday home in Zandvoort — photo 4 of 5
4 / 5
3-bedroom holiday home in Zandvoort — photo 5 of 5
5 / 5

Boulevard Barnaart 30-51, Zandvoort

Zandvoort · Holland Coast · Ref BF-22362Source · Vakantiemakelaar · listed 10 Jul 2026
Asking price
€325,000
Listed 112 days ago
Net yield
0.0%
Gross on asking
6.9%
Est. revenue / yr
€22,406
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
71 m²
Land
142 m²
Brixfox Score 46 · CKoop (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.
0.0%
€-53 net operating income /yr
Gross yield · all-in basis
6.1%
−6.1 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 Zandvoort — 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
€488
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
12%
Full-year estimate, market-calibrated
Projected annual revenue
€22,406
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· 8.9% of price, auto-calculated
€29,000
Overdrachtsbelasting (transfer tax)€26,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€369,000
+13.5% 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
€22,406
Rental management
−€6,722
Booking channel fees
−€896
Cleaning & consumables
−€1,120
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€304
Maintenance reserve
−€2,600
Insurance
−€500
Box 3 wealth tax
−€7,067
Net operating income
−€53/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €53/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Zandvoort 5-yr avg — historical, not a forecast8%
Yield + value growth
0.0%/yr
0.0% 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

Zandvoort · Holland 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

46C
Rental YieldWeak
0.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
12% average occupancy
Nightly RateStrong
€488 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceWeak
142 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €488 — positioned in the top tier
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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback48.7 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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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: 2019
Energy: a
Condition: excellent
View: dunes
Situation: Open view · Rural setting
Beach: Beach 80 mListing: “Slechts 80 meter van strand, zee en duinen”

Listing text from the makelaar, in Dutch

* Vrijstaande en nette 6-persoons lodge, gelegen aan de buitenrand van het park met veel privacy * Slechts 80 meter van strand, zee en duinen * Uitstekende verhuurmogelijkheden én eigen gebruik op A-locatie Deze fraai gelegen Kennemer Lodge 6 XL nr. 051 op Landal Zandvoort biedt een uitstekende combinatie van comfort, privacy en een toplocatie aan de kust. Gelegen aan de buitenrand van het park geniet je hier van extra rust en een vrij gevoel. Dankzij de ligging op slechts 80 meter van het strand wandel je binnen enkele minuten naar zee, strand en duinen. De woning is zeer aantrekkelijk voor zowel eigen recreatief gebruik als verhuur, mede dankzij de sterke verhuurprestaties op deze populaire A-locatie. Met drie slaapkamers, een moderne afwerking en leuke Formule 1-accenten als knipoog naar het nabijgelegen circuit van Zandvoort, biedt deze lodge een unieke recreatiebeleving aan de Nederlandse kust. Landal Zandvoort Landal Zandvoort is de perfecte bestemming voor een ontspannen vakantie aan zee. Op slechts een steenworp afstand van het brede zandstrand en de sfeervolle beachclubs ervaar je hier het ultieme vakantiegevoel. Of je nu geniet van een lange strandwandeling, een duik in de zee neemt of heerlijk neerstrijkt op een van de terrassen, alles is binnen handbereik. Het park zelf biedt tal van faciliteiten voor een onbezorgd verblijf. In het hoofdgebouw vind je een sfeervolle brasserie waar je kunt genieten van een heerlijk ontbijt, lunch of diner. Ook is er een handige mini shop waar je terecht kunt voor dagelijkse boodschappen en verse broodjes. Voor de jongste gasten is er volop vermaak. De speeltuin en animatieruimte bieden eindeloos speelplezier, en in de schoolvakanties staat een avontuurlijk animatieprogramma klaar met sport, spel en creatieve activiteiten. Stap de woning binnen Bij binnenkomst word je direct verwelkomd door de lichte en ruimtelijke opzet van de woning. De grote raampartijen zorgen voor een rijke lichtinval en versterken het open karakter van de leefruimte. De woonkamer vormt het centrale hart van de lodge en biedt een comfortabele zithoek waar je samen kunt ontspannen, terwijl je uitkijkt richting de duinen. De sfeervolle inrichting met subtiele Formule 1-details geeft de woning een speels en uniek karakter. De eetkamer en open keuken sluiten naadloos aan op de woonkamer, waardoor een gezellige en praktische leefruimte ontstaat. De moderne keuken is voorzien van diverse inbouwapparatuur en biedt alles wat nodig is voor een comfortabel verblijf, of je nu uitgebreid wilt koken of snel iets wilt bereiden na een dag aan het strand. Op de begane grond bevindt zich daarnaast een separaat toilet. Op de verdieping bevinden zich drie comfortabele tweepersoonsslaapkamers, waarvan één is ingericht met een stapelbed. De nette badkamer is compleet uitgevoerd met een wastafel, inloopdouche en toilet. Dankzij de ligging aan de rand van het park geniet je ook buiten van volop rust en privacy. Een heerlijke recreatiewoning waar strand, natuur en comfort perfect samenkomen. Verhuur en eigen gebruik Op Landal Zandvoort is het verhuren van je woning verplicht. Naast de verhuur heb je als eigenaar de mogelijkheid van 12 weken eigen gebruik op jaarbasis. Deze woning beschikt over uitstekende verhuur resultaten. Bekijk de brochure voor alle kosten en opbrengsten.

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 · Vakantiemakelaar

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.