Belkmerweg 83-H7, Sint Maartensvlotbrug

Belkmerweg 83-H7, Sint Maartensvlotbrug

Sint Maartensvlotbrug

On a holiday park · Near the beach

€299,000

Asking Price

3

Bedrooms

75 m²

Living Area

Recreatie

Recreatiebestemming

Price
€299,000
Net yield
2.2%
ReportInquire
3-bedroom holiday home in Sint Maartensvlotbrug — photo 1 of 5
Callinghe Recreatiemakelaars
1 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 2 of 5
2 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 3 of 5
3 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 4 of 5
4 / 5
3-bedroom holiday home in Sint Maartensvlotbrug — photo 5 of 5
5 / 5

Belkmerweg 83-H7, Sint Maartensvlotbrug

Sint Maartensvlotbrug · Holland Coast · Ref BF-31865Source · Callinghe Recreatiemakelaars · listed 28 Aug 2026
Asking price
€299,000
Listed 64 days ago
Net yield
2.2%
Gross on asking
11.1%
Est. revenue / yr
€33,329
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
338 m²
Brixfox Score 65 · BKoop (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.
2.2%
€7,408 net operating income /yr
Gross yield · all-in basis
9.8%
−7.6 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 Sint Maartensvlotbrug — 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
€168
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€33,329
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· 9.0% of price, auto-calculated
€26,920
Overdrachtsbelasting (transfer tax)€23,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€340,920
+14.0% 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
€33,329
Rental management
−€9,999
Booking channel fees
−€1,333
Cleaning & consumables
−€1,666
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€280
Maintenance reserve
−€2,392
Insurance
−€500
Box 3 wealth tax
−€6,501
Net operating income
€7,408/yr
Net yield on all-in investment
2.2%

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% · Sint Maartensvlotbrug 5-yr avg — historical, not a forecast8%
Yield + value growth
2.2%/yr
2.2% 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

Sint Maartensvlotbrug · 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

65B
Rental YieldAverage
2.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
55% average occupancy
Nightly RateAverage
€168 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceGood
338 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 2.2% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 55% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback17.2 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: 1960
Energy: a
Condition: good
View: garden
Situation: On a holiday park
Beach: Near the beachListing: “Sfeervolle bungalow met fijne tuin nabij het Noordzeestrand”

Listing text from the makelaar, in Dutch

Sfeervolle bungalow met fijne tuin nabij het Noordzeestrand Park Zeewaard is een kleinschalig recreatiepark in Sint Maartensvlotbrug, gunstig gelegen ten opzichte van zee, strand en duinen. De strandopgang van Sint Maartenszee ligt op circa 1 km afstand. De omgeving leent zich uitstekend voor mooie wandel- en fietstochten door het karakteristieke Noord-Hollandse kust- en polderlandschap. De Kop van Noord-Holland staat bekend om zijn brede zandstranden, duinen en uitgestrekte natuur. Ook plaatsen als Callantsoog, Petten en Schagen zijn gemakkelijk bereikbaar en bieden volop mogelijkheden voor een gezellig terras, winkels of een dagje uit. Op korte afstand van strand en duinen staat deze gezellige bungalow. Via de entree komt u in de ruime keuken, met eethoek, v.v. een koelkast met vriesvak, oven, magnetron en elektrisch fornuis. Ook de wasmachine is in de keuken geplaatst. De royale woonkamer met een gezellige zithoek sluit hier perfect op aan. De bungalow beschikt over drie slaapkamers; één met een tweepersoonsbed en de tweede en derde slaapkamer ieder met een éénpersoonsbed wat uit te klappen is. De badkamer is compleet uitgevoerd met een douche, ligbad, wastafel en toilet. De woning is voorzien van centrale verwarming en vloerverwarming en heeft een praktische tegelvloer. Tot slot is er nog een berging aanwezig. Rondom de bungalow ligt een fijne tuin met terrassen. De tuin is volledig omheind en biedt daardoor een fijne, beschutte plek om van het buitenleven te genieten. Parkeren kan op de centrale parkeerplaats van het park, op slechts enkele stappen van de woning. Deze fijne bungalow combineert een rustige ligging op een kleinschalig park met het strand en de duinen binnen handbereik. Een aantrekkelijke recreatiewoning om zelf van te genieten of te verhuren! ------------------------------------------------------------------------------------------------------------------------------------- Stimmungsvoller Bungalow mit schönem Garten in der Nähe des Nordseestrandes Der Park Zeewaard ist ein kleiner, überschaubarer Ferienpark in Sint Maartensvlotbrug und liegt günstig in der Nähe von Meer, Strand und Dünen. Der Strandaufgang von Sint Maartenszee ist nur ca. 1 km entfernt. Die Umgebung eignet sich hervorragend für schöne Wanderungen und Fahrradtouren durch die charakteristische nordholländische Küsten- und Polderlandschaft. Der Kop van Noord-Holland ist bekannt für seine breiten Sandstrände, Dünen und weitläufigen Naturlandschaften. Auch Orte wie Callantsoog, Petten und Schagen sind schnell erreichbar und bieten zahlreiche Möglichkeiten für einen gemütlichen Café- oder Restaurantbesuch, zum Einkaufen oder für einen schönen Tagesausflug. In kurzer Entfernung zu Strand und Dünen befindet sich dieser gemütliche Bungalow. Über den Eingangsbereich gelangen Sie in die geräumige Küche mit Essecke. Diese ist mit einem Kühlschrank mit Gefrierfach, Backofen, Mikrowelle und Elektroherd ausgestattet. Auch die Waschmaschine befindet sich in der Küche. Direkt daran schließt sich das großzügige Wohnzimmer mit gemütlicher Sitzecke an. Der Bungalow verfügt über drei Schlafzimmer: eines mit einem Doppelbett sowie zwei weitere Schlafzimmer mit jeweils einem Einzelbett welches man herausklappen kann. Das Badezimmer ist komplett ausgestattet mit Dusche, Badewanne, Waschbecken und Toilette. Die Immobilie verfügt über Zentralheizung und Fußbodenheizung und ist mit einem praktischen Fliesenboden ausgestattet. Darüber hinaus ist ein Abstellraum vorhanden. Rund um den Bungalow befindet sich ein schöner Garten mit mehreren Terrassen. Der Garten ist vollständig eingezäunt und bietet dadurch einen angenehmen und geschützten Platz, um das Leben im Freien zu genießen. Parkmöglichkeiten befinden sich auf dem zentralen Parkplatz des Ferienparks, nur wenige Schritte vom Bungalow entfernt. Dieser schöne Bungalow verbindet eine ruhige Lage in einem kleinen Ferienpark mit Strand und Dünen in unmittelbarer Nähe. Eine attraktive Ferienimmobilie, die sich sowohl zur Eigennutzung als auch zur Vermietung hervorragend eignet!

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 · Callinghe Recreatiemakelaars

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.