Lampsinsdijk 8-111, Nieuwvliet

Lampsinsdijk 8-111, Nieuwvliet

Nieuwvliet

On a holiday park · Near the beach

€284,500

Asking Price

1

Bedrooms

60 m²

Living Area

Recreatie

Recreatiebestemming

Price
€284,500
Net yield
1.0%
ReportInquire
1-bedroom holiday home in Nieuwvliet — photo 1 of 5
Serava Makelaardij, Certified by Dormio
1 / 5
1-bedroom holiday home in Nieuwvliet — photo 2 of 5
2 / 5
1-bedroom holiday home in Nieuwvliet — photo 3 of 5
3 / 5
1-bedroom holiday home in Nieuwvliet — photo 4 of 5
4 / 5
1-bedroom holiday home in Nieuwvliet — photo 5 of 5
5 / 5

Lampsinsdijk 8-111, Nieuwvliet

Nieuwvliet · Zeeland Coast · Ref BF-31861Source · Serava Makelaardij, Certified by Dormio · listed 28 Aug 2026
Asking price
€284,500
Listed 64 days ago
Net yield
1.0%
Gross on asking
9.1%
Est. revenue / yr
€25,872
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
1
Built area
60 m²
Land
135 m²
Brixfox Score 68 · BKoop (eigen grond)Pool or own lettingRecreatiebestemmingFinancial 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.
1.0%
€3,303 net operating income /yr
Gross yield · all-in basis
8.0%
−7.0 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.

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
€149
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€25,872
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· 9.1% of price, auto-calculated
€25,760
Overdrachtsbelasting (transfer tax)€22,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€325,260
+14.3% 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
€25,872
Rental management
−€7,762
Booking channel fees
−€1,035
Cleaning & consumables
−€1,294
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€266
Maintenance reserve
−€2,276
Insurance
−€500
Box 3 wealth tax
−€6,186
Net operating income
€3,303/yr
Net yield on all-in investment
1.0%

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.

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
1.0%/yr
1.0% 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

68B
Rental YieldWeak
1.0% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyAverage
47% average occupancy
Nightly RateAverage
€149 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceWeak
135 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 1.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 47% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback25.7 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

The park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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: 2023
Energy: a
Condition: excellent
View: park-green
Situation: On a holiday park
Beach: Near the beachListing: “Een vakantiewoning die zichzelf terugverdient en waar u zelf ook graag zou willen zijn: Oase Aqua Wellness 111 op Dormio Resort Nieuwvliet-Bad combineert een aantoonbaar netto rendement van meer dan 5% met een woning waar luxe, rust en well”

Listing text from the makelaar, in Dutch

Oase Aqua Wellness 111 – Dormio Resort Nieuwvliet-Bad Een vakantiewoning die zichzelf terugverdient én waar u zelf ook graag zou willen zijn: Oase Aqua Wellness 111 op Dormio Resort Nieuwvliet-Bad combineert een aantoonbaar netto rendement van meer dan 5% met een woning waar luxe, rust en wellness samenkomen op nog geen honderd meter van het centrumgebouw en op korte afstand van het Noordzeestrand. Rendement dat zich bewijst Voor wie in de eerste plaats naar de cijfers kijkt: deze woning laat een aantoonbaar netto rendement zien van meer dan 5% per jaar. Een resultaat dat mag rekenen op de kwaliteit en populariteit van deze specifieke woning, in combinatie met de sterke ligging van Dormio Resort Nieuwvliet-Bad in Zeeuws-Vlaanderen, waar uitgestrekte stranden, duingebieden en het aangrenzende natuurgebied De Verdronken Zwarte Polder jaarrond gasten trekken. Wat deze woning bijzonder maakt Deze halfvrijstaande recreatiewoning is speciaal ontworpen voor 2 personen en heeft een gebruiksoppervlakte van circa 59 m². Vanaf de entree loopt u via de hal langs een separaat toilet, een bergkast en de inpandige berging, waar zowel fietsen en strandspullen als de technische installaties van de woning een plek vinden. De woonkamer en open keuken vormen samen het hart van de woning: grote raampartijen aan de tuinzijde zorgen voor veel lichtinval, en dankzij de openslaande deuren loopt de leefruimte naadloos over in terras en tuin. De keuken is uitgerust met een kookeiland en luxe inbouwapparatuur, waaronder een inductiekookplaat, combi-oven, vaatwasser, koelkast met vriesvak, Nespresso-apparaat en zelfs een wijnkoelkast. Op de eerste verdieping bevindt zich, dankzij de open nok, een verrassend ruime slaapkamer met dakraam, tweepersoonsbed en bergruimte achter de knieschotten. De en-suite badkamer is een verwennerij op zich: ligbad, ruime inloopdouche, dubbel wastafelmeubel en een tweede toilet. Buiten: wellness als handelsmerk De tuin ligt gunstig op het zuidwesten, waardoor u vrijwel de hele dag zon vangt. Op het ruime terras is plek voor zowel een eettafel als een loungeset, maar de echte blikvanger is de exclusieve, private wellnessruimte in de tuin: een eigen whirlpool, sauna en buitendouche. Precies het soort voorziening waarmee deze woning zich onderscheidt in de verhuurmarkt, en wat gasten keer op keer laat terugkomen. Bouwkwaliteit die meetelt Deze woning is volledig geïsoleerd en duurzaam gebouwd, met een betonnen casco, houten gevelafwerking en kunststof kozijnen met HR++-beglazing. Verwarmd wordt er via een lucht/water warmtepomp met vloerverwarming op de begane grond, aangevuld met zonnepanelen: comfortabel wonen met een lage energierekening, en een pluspunt dat ook voor huurders steeds zwaarder weegt. Kenmerken Resort: Dormio Resort Nieuwvliet-Bad, Zeeuws-Vlaanderen Woning: Oase Aqua Wellness, nummer 111 Rendement: aantoonbaar netto rendement van meer dan 5% per jaar Geschikt voor: 2 personen Gebruiksoppervlakte: circa 59 m² Aantal slaapkamers: 1, aantal badkamers: 1 (en-suite), plus 2 toiletten Wellness: privé whirlpool, sauna en buitendouche in de tuin Tuin: beschutte ligging op het zuidwesten, terras met eettafel en loungeset Ligging: op korte afstand van strand, duinen en De Verdronken Zwarte Polder Afstand tot centrumgebouw (zwembad, horeca, voorzieningen): circa 115 meter Bouw: geïsoleerd, betonnen casco, houten gevel, kunststof kozijnen met HR++-glas Verwarming: lucht/water warmtepomp, vloerverwarming begane grond, zonnepanelen aanwezig Een woning die zowel als investering als vakantieplek overtuigt, op een van de meest gewilde plekken van de Zeeuwse kust. Interesse of wilt u een bezichtiging inplannen?

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 · Serava Makelaardij, Certified by Dormio

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.