Rijnbandijk 10-B, Eck en Wiel

Rijnbandijk 10-B, Eck en Wiel

Eck en Wiel

Waterfront · Open view · Rural setting · Quiet road

€129,000

Asking Price

2

Bedrooms

41 m²

Living Area

Recreatie

Recreatiebestemming

Price
€129,000
Net yield
10.4%
ReportInquire
2-bedroom holiday home in Eck en Wiel — photo 1 of 5
Corry van Rheenen Makelaardij BV
1 / 5
2-bedroom holiday home in Eck en Wiel — photo 2 of 5
2 / 5
2-bedroom holiday home in Eck en Wiel — photo 3 of 5
3 / 5
2-bedroom holiday home in Eck en Wiel — photo 4 of 5
4 / 5
2-bedroom holiday home in Eck en Wiel — photo 5 of 5
5 / 5

Rijnbandijk 10-B, Eck en Wiel

Eck en Wiel · Ref BF-4832Source · Corry van Rheenen Makelaardij BV · listed 21 Jun 2026
Asking price
€129,000
Net yield
10.4%
Gross on asking
30.5%
Est. revenue / yr
€39,321
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
2
Built area
41 m²
Brixfox Score 81 · B+Ground lease (erfpacht)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.
10.4%
€16,278 net operating income /yr
Gross yield · all-in basis
25.0%
−14.6 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 Eck en Wiel — 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
€152
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
70%
Full-year estimate, market-calibrated
Projected annual revenue
€39,321
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 10.3% of price, auto-calculated
€13,320
Overdrachtsbelasting (transfer tax)€10,320
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€157,320
+22.0% 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
€39,321
Rental management
−€11,796
Booking channel fees
−€1,573
Cleaning & consumables
−€1,966
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€121
Maintenance reserve
−€1,032
Insurance
−€500
Box 3 wealth tax
−€2,805
Net operating income
€16,278/yr
Net yield on all-in investment
10.4%

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% · Eck en Wiel 5-yr avg — historical, not a forecast8%
Yield + value growth
10.4%/yr
10.4% 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

Eck en Wiel

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B
Rental YieldStrong
10.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
70% average occupancy
Nightly RateAverage
€152 per night
Visual AppealStrong
8/10 visual appeal
Size & SpacePending
41 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 10.4% (fully managed, on all-in cost) — outperforms most villas in this market
Stunning visuals (8/10) — commands premium nightly rates
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
ADR of €152 limits revenue ceiling — consider repositioning potential
Erfpacht — the home is owned, the plot is leased; check the term, the indexation and what happens at expiry

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback4.6 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: 2025
Energy: A+++
Condition: new-build
View: forest
Situation: Waterfront · Open view · Rural setting · Quiet road

Listing text from the makelaar, in Dutch

Exclusiviteit, luxe en duurzaamheid in één unieke investering! Bij Soof aan de Rijn is niets standaard. Hier kies je voor een vakantiewoning die voelt als een boutique hotel, ontworpen met aandacht voor detail, toekomstgerichte technologie én een unieke ligging aan de Nederrijn, met privéhaven. Een plek waar luxe, rust en rendement samenkomen. De belangstelling is groot: inmiddels is al meer dan 50% van de kavels verkocht. Dit onderstreept niet alleen de exclusiviteit van het project, maar ook het vertrouwen van investeerders en toekomstige eigenaren in deze bijzondere locatie. Wacht dus niet te lang – jouw kans op een duurzame en waardevaste investering aan het water is nu. Wil je zelf de kwaliteit en sfeer ervaren? De volledig ingerichte demomodellen staan klaar en zijn nu al te bezichtigen. Maak een afspraak en ontdek wat Soof aan de Rijn zo uniek maakt, voordat ook de laatste kavels zijn verkocht. Verkoopaanbod Soof aan de Rijn Solar Hotel Suite (2 pers.) – Compacte luxe met grote impact Iconisch, duurzaam en ontworpen voor stijlvol comfort. Deze exclusieve suite is ideaal als investering of als hideaway. Kenmerken: • Solar hotel suites op kavels van 176 – 234 m²* • Inpandige wellnessruimte met sauna (buitenspa optioneel) • A+++ energielabel dankzij zonnepanelen, infraroodverwarming en geavanceerde airco • Duurzame bouwmaterialen en hoogwaardige isolatie • Design Interieur met boutique uitstraling Vanafprijs: €129.000,- excl. BTW (huurgrond met recht van opstal)* €178.500,- excl. BTW (eigen grond)* *exclusief tuinaanleg en inventaris ________________________________________ Family Lodge (4 pers.) – Luxe familieverblijf met oog voor de toekomst Stijlvol, compact en perfect voor gezinnen. Combineer zorgeloos investeren met onvergetelijke momenten in de natuur. Kenmerken: • Family lodges op kavels van 176 – 234 m²* • Twee slaapkamers, twee badkamers, doordachte indeling • Wellnessmogelijkheden op eigen kavel • A+++ energielabel dankzij zonnepanelen, infraroodverwarming en geavanceerde airco • Verfijnde inrichting, duurzaam gebouwd en uitstekend geïsoleerd Vanafprijs: €137.500,- excl. BTW (huurgrond met recht van opstal)* €187.000,- excl. BTW (eigen grond)* *exclusief tuinaanleg en inventaris ________________________________________ Sedum Lodge (4 pers.) – Coming soon De nieuwste aanwinst binnen Soof aan de Rijn: een stijlvolle lodge met groen sedumdak, ontworpen voor comfort, duurzaamheid en natuurlijke charme. Ideaal voor gezinnen of koppels die luxe willen combineren met een rustgevende sfeer in het groen. Kenmerken (onder voorbehoud): • 4-persoons lodge met sedumdak en natuurlijke uitstraling • Slim ingedeeld interieur met 2 slaapkamers en moderne badkamer • Zonnige veranda en wellnessmogelijkheden op eigen kavel • Energiezuinig en duurzaam gebouwd • Perfect als investering Vanafprijs: €115.000,- excl. BTW (huurgrond met recht van opstal)* €164.500,- excl. BTW (eigen grond)* *exclusief tuinaanleg en inventaris Waarom investeren in Soof aan de Rijn? • Boutique verhuurconcept: luxe, kleinschalig en onderscheidend • Volledig ontzorgd verhuurbeheer en professioneel onderhoud • A+++ duurzaamheid en slimme technologie voor lage kosten en hoge aantrekkingskracht • Gericht op rendement én waardeontwikkeling op lange termijn • Uitzonderlijke ligging aan de Nederrijn met eigen jachthaven • Optionele luxe hondenservice voor huisdiervriendelijke 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 · Corry van Rheenen Makelaardij BV

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.