Schutteheide 1-65, Heel

Schutteheide 1-65, Heel

Heel

On a holiday park · Quiet road · Beach on foot

€225,000

Asking Price

3

Bedrooms

100 m²

Living Area

Recreatie

Recreatiebestemming

Price
€225,000
Net yield
8.8%
ReportInquire
3-bedroom holiday home in Heel — photo 1 of 5
Leisure for Life
1 / 5
3-bedroom holiday home in Heel — photo 2 of 5
2 / 5
3-bedroom holiday home in Heel — photo 3 of 5
3 / 5
3-bedroom holiday home in Heel — photo 4 of 5
4 / 5
3-bedroom holiday home in Heel — photo 5 of 5
5 / 5

Schutteheide 1-65, Heel

Heel · Limburg Lakes · Ref BF-4086Source · Leisure for Life · listed 21 Jun 2026
Asking price
€225,000
Net yield
8.8%
Gross on asking
24.4%
Est. revenue / yr
€55,010
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
100 m²
Land
414 m²
Brixfox Score 95 · A+Koop (eigen grond)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.
8.8%
€22,904 net operating income /yr
Gross yield · all-in basis
21.1%
−12.3 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 Heel — 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
€301
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
51%
Full-year estimate, market-calibrated
Projected annual revenue
€55,010
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· 9.3% of price, auto-calculated
€21,000
Overdrachtsbelasting (transfer tax)€18,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€261,000
+16.0% 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
€55,010
Rental management
−€16,503
Booking channel fees
−€2,200
Cleaning & consumables
−€2,751
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€210
Maintenance reserve
−€1,800
Insurance
−€500
Box 3 wealth tax
−€4,892
Net operating income
€22,904/yr
Net yield on all-in investment
8.8%

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% · Heel 5-yr avg — historical, not a forecast8%
Yield + value growth
8.8%/yr
8.8% 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

Heel · Limburg Lakes

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

95A
Rental YieldStrong
8.8% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
51% average occupancy
Nightly RateStrong
€301 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceGood
414 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 8.8% (fully managed, on all-in cost) — outperforms most villas in this market
Independent letting indicated by the listing
Premium nightly rate of €301 — positioned in the top tier
Occupancy at 51% — factor in seasonal gaps
Visual appeal is below average — photos may not compete well on Airbnb listings

Strong candidate at this price.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback5.7 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 listing indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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

Energy: d
Condition: good
View: garden
Situation: On a holiday park · Quiet road
Beach: Beach on footListing: “Het strandje ligt slechts een paar meter verderop.”

Listing text from the makelaar, in Dutch

Vrijstaande recreatiewoning type Parkwoning op Resort Boschmolenplas – op slechts enkele meters van de recreatieplas! Ontsnap aan de dagelijkse drukte en geniet van een onvergetelijke vakantie in deze charmante recreatiewoning. Perfect voor gezinnen, natuurliefhebbers en hondenliefhebbers. De ruime en zonnige tuin is ideaal om te ontspannen, te spelen of lekker in de zon te zitten – ook je viervoeter heeft hier volop ruimte om te rennen. Binnen vind je alles voor een comfortabel verblijf: een gezellige woonkamer met eetgedeelte en open keuken, drie slaapkamers en een badkamer. Met 100 m² woonoppervlak is er genoeg plek voor het hele gezin. Avontuurlijk ingesteld? Stap in een sloep en ontdek de Maas – een vaarbewijs is niet nodig! Liever zwemmen? Het strandje ligt slechts een paar meter verderop. Indeling: • Begane grond: Entree/hal. Gastentoilet. Ruime woonkamer met openslaande deuren naar de zonnige tuin. Open keuken met keukeninstallatie v.v. van de diverse apparatuur waaronder een vaatwasser. Bijkeuken/berging alwaar de combi-cv en de aansluitpinten voor de wasapparatuur • Eerste verdieping: Overloop. 3 prima slaapkamers. Ruime badkamer v.v. douche, wastafel en toilet. *Bergzolder Bijzonderheden: -    Perceel van 414 m2 eigen grond -    6-persoons vakantiehuis met prachtig uitzicht -    Toplocatie nabij de recreatieplas met zijn kristalheldere water -    3 slaapkamers en 2 badkamers -    een zonnige tuin met terras -    Parkeergelegenheid op eigen terrein -    Uitstekende plek voor natuur- en waterliefhebbers -       De verkoopprijs is inclusief alle aanwezige stoffering, meubilering en verdere inventaris  -       Prima verhuurmogelijkheden via de eigen verhuurorganisatie -       Geen verhuurverplichting         ** Onbeperkt Eigen Gebruik Mogelijk!! Resort Boschmolenplas :  Voor watersporters, duikliefhebbers, wandelaars, fietsers en de liefhebbers van het Bourgondische leven is Resort Boschmolenplas een fantastische plek voor een verblijf in eigen land.  Op het resort zijn vele voorzieningen zoals een privéstrand, een jachthaven met sloepenverhuur, tennisbanen, sportveld, outdoor fitness toestellen en een restaurant met groot terras. Ook kun je op het resort een fiets huren, want de omgeving kent vele prachtige fietsroutes. De jachthaven staat in open vaarverbinding met de Maasplassen. De Boschmolenplas is een van de mooiste duiklocaties (met duikschool!) van Nederland waar je ook kunt surfen, suppen, roeien, kanoën, zeilen, zwemmen. Steden als Roermond (Outletcenter!), Maastricht , Weert en vele charmante dorpjes zoals het witte stadje Thorn is dit de perfecte plek voor een vakantie in eigen land. Eindhoven is ongeveer een half uur rijden en Utrecht is iets meer dan 130 kilometer rijden vanaf Resort Boschmolenplas. Geniet van een ontspannen vakantie, omringd door natuur, water en comfort – deze charmante recreatiewoning is de perfecte plek om samen herinneringen te maken!

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 · Leisure for Life

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.