Heggerank 3-A, Nieuwvliet

Heggerank 3-A, Nieuwvliet

Nieuwvliet

Beach on foot

€395,000

Asking Price

3

Bedrooms

75 m²

Living Area

Recreatie

Recreatiebestemming

Price
€395,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Nieuwvliet — photo 1 of 5
Van Akker Makelaars
1 / 5
3-bedroom holiday home in Nieuwvliet — photo 2 of 5
2 / 5
3-bedroom holiday home in Nieuwvliet — photo 3 of 5
3 / 5
3-bedroom holiday home in Nieuwvliet — photo 4 of 5
4 / 5
3-bedroom holiday home in Nieuwvliet — photo 5 of 5
5 / 5

Heggerank 3-A, Nieuwvliet

Nieuwvliet · Zeeland Coast · Ref BF-22739Source · Van Akker Makelaars · listed 15 Jul 2026
Asking price
€395,000
Listed 107 days ago
Net yield
0.0%
Gross on asking
6.5%
Est. revenue / yr
€25,500
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
75 m²
Land
375 m²
Brixfox Score 38 · DKoop (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%
€-313 net operating income /yr
Gross yield · all-in basis
5.7%
−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 Nieuwvliet — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 98% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

73%booked
—rating
0reviews
$213asking / night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 73% of nights, and it asks $213/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€186
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
38%
Full-year estimate, market-calibrated
Projected annual revenue
€25,500
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
€34,600
Overdrachtsbelasting (transfer tax)€31,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€444,600
+12.6% 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
€25,500
Rental management
−€7,650
Booking channel fees
−€1,020
Cleaning & consumables
−€1,275
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€369
Maintenance reserve
−€3,160
Insurance
−€500
Box 3 wealth tax
−€8,589
Net operating income
−€313/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 €313/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% · Nieuwvliet 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

Nieuwvliet · 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

38D
Rental YieldWeak
0.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
38% average occupancy
Nightly RateAverage
€186 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceGood
375 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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback53.8 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: bungalowpark St

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: 1986
Energy: a
Condition: good
View: garden
Beach: Beach on footListing: “Dankzij de gunstige zonligging geniet u hier vrijwel de hele dag van de zon, terwijl u zich op slechts enkele minuten lopen bevindt van het brede zandstrand en de Noordzee.”

Listing text from the makelaar, in Dutch

Ligging: Op een rustige locatie in bungalowpark St. Pierre staat deze sfeervolle recreatiewoning (type Quadrant) met een royale tuin op het zuiden en westen. Dankzij de gunstige zonligging geniet u hier vrijwel de hele dag van de zon, terwijl u zich op slechts enkele minuten lopen bevindt van het brede zandstrand en de Noordzee. Op eigen terrein is parkeergelegenheid voor twee auto's. Bungalowpark St. Pierre St. Pierre is een geliefd en kleinschalig vakantiepark, prachtig gelegen aan de voet van de Zeedijk en midden in het Zeeuwse kustlandschap. De groene en rustige omgeving maakt het park geliefd bij zowel eigenaren als vakantiegasten. Op het park vindt u diverse voorzieningen, waaronder een speeltuin, speelweides, fietsverhuur en een bakkerswinkel voor verse broodjes in de ochtend. Binnen enkele minuten wandelt u naar het brede zandstrand van Nieuwvliet, waar diverse sfeervolle strandpaviljoens uitnodigen voor een lunch, diner of een drankje terwijl u geniet van één van de mooiste zonsondergangen van Zeeland. Ook natuurliefhebbers komen hier volop aan hun trekken. Direct vanuit het park lopen prachtige wandel- en fietsroutes langs de kust en door de polders. Natuurgebieden als De Verdronken Zwarte Polder en Het Zwin liggen binnen handbereik. Daarnaast bevinden de gezellige vestingstad Sluis, het mondaine Knokke en het historische Brugge zich op korte afstand. Indeling Via de entree komt u in de hal met meterkast en ruimte voor een garderobe. Vanuit de hal bereikt u de badkamer, de slaapkamer op de begane grond en de woonkamer. De badkamer is voorzien van een douche, wastafel, toilet, wasmachine en droger. De lichte woonkamer beschikt over een gezellige zit- en eethoek met een sfeervolle open haard. Via de schuifpui heeft u direct toegang tot het zonnige terras. De woonkamer staat in open verbinding met de keuken, waardoor een fijne leefruimte ontstaat. De keuken is compleet uitgerust met een 4-pits inductiekookplaat, afzuigkap, spoelbak, losse SMEG koel-/vriescombinatie, vaatwasser en oven. Aansluitend bevindt zich een praktische berging voor huishoudelijke spullen. 1e verdieping: Via de afsluitbare trapopgang in de woonkamer bereikt u de eerste verdieping. Hier bevinden zich een overloop, twee ruime slaapkamers en een tweede badkamer. Deze badkamer is voorzien van een douche, wastafel en toilet. Tuin De royale tuin is gunstig gelegen op het zuiden en westen, waardoor u de gehele dag kunt genieten van de zon. Bovendien is deze tuin aanzienlijk groter dan bij de meeste andere Quadrant-woningen op het park, waardoor u volop ruimte heeft om buiten te ontspannen. Direct voor de woning beschikt u over een eigen oprit met parkeergelegenheid voor twee auto's. Tuinhuis Het vrijstaande tuinhuis (ca. 8,7 m²) meet 2,95 x 2,95 meter en is voorzien van elektra en verlichting. Ideaal voor het stallen van meerdere (elektrische) fietsen, strandspullen of het opbergen van tuinmeubilair. Bijzonderheden • op korte loopafstand van strand, zee en parkvoorzieningen • rustige ligging op bungalowpark St. Pierre. • royale tuin op het zuiden en westen • grotere tuin dan de meeste Quadrant-woningen • houten kozijnen met dubbele beglazing • verwarming en warm water via een Nefit-combiketel • sfeervolle open haard • elektrisch zonnescherm • vliegenhor bij de schuifpui • vrijstaand tuinhuis (ca. 8,7 m²) met elektra • buitenverlichting • parkeergelegenheid op eigen terrein voor twee auto's • energielabel B • uitstekende verhuurmogelijkheden, zonder verhuurverplichting De woning wordt aangeboden inclusief de complete inventaris, zodat u direct kunt genieten van uw eigen plek aan de Zeeuwse kust of direct kunt starten met recreatieve verhuur.

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 · Van Akker 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.