Schutteheide 1-8, Heel

Schutteheide 1-8, Heel

Heel

On a holiday park

€239,000

Asking Price

3

Bedrooms

110 m²

Living Area

Recreatie

Recreatiebestemming

Price
€239,000
Net yield
8.7%
ReportInquire
3-bedroom holiday home in Heel — photo 1 of 5
Verstegen Makelaars
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 1-8, Heel

Heel · Limburg Lakes · Ref BF-4968Source · Verstegen Makelaars · listed 21 Jun 2026
Asking price
€239,000
Net yield
8.7%
Gross on asking
24.0%
Est. revenue / yr
€57,321
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
3
Built area
110 m²
Land
595 m²
Brixfox Score 81 · B+Koop (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.
8.7%
€23,884 net operating income /yr
Gross yield · all-in basis
20.8%
−12.1 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
€311
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
51%
Full-year estimate, market-calibrated
Projected annual revenue
€57,321
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
€22,120
Overdrachtsbelasting (transfer tax)€19,120
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€276,120
+15.5% 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
€57,321
Rental management
−€17,196
Booking channel fees
−€2,293
Cleaning & consumables
−€2,866
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€223
Maintenance reserve
−€1,912
Insurance
−€500
Box 3 wealth tax
−€5,197
Net operating income
€23,884/yr
Net yield on all-in investment
8.7%

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
8.7%/yr
8.7% 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

81B
Rental YieldStrong
8.7% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
51% average occupancy
Nightly RateStrong
€311 per night
Visual AppealAverage
5/10 visual appeal
Size & SpaceStrong
595 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 8.7% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €311 — positioned in the top tier
Generous 595 m² land — room for expansion or amenities
Occupancy at 51% — factor in seasonal gaps
Visual appeal is below average — photos may not compete well on Airbnb listings

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback5.8 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 regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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: 2001
Energy: a
Condition: good
View: water
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Schutteheide 1 8, 6097 HA Heel Deze goed onderhouden vakantiewoning betreft een vrijstaande boswoning omringd door een royale tuin. De woning bestaat uit een woonkamer, keuken, slaapkamer, badkamer, toilet en berging op de begane grond. Op de 1e verdieping beschikt u over een hal, een berging, 2 slaapkamers en een badkamer. Begane grond: Via de voordeur, komt u in de ontvangsthal met daaraan gelegen de garderobe, de meterkast, het toilet en de woonkamer. Het gedeeltelijk betegelde toilet bestaat uit een zwevend closet, een fonteintje en ventilatie. In de woonkamer ligt de tegelvloer van de ontvangsthal doorgelegd. Door de grote raampartijen hebt u veel lichtinval. Via de dubbele, openslaande deur hebt u toegang tot de tuin. De woonkamer is ruim genoeg om er een eetkamertafel met stoelen te plaatsen. In de woonkamer bevindt zich de trap naar de 1e verdieping. De keukenopstelling, in de open keuken, bestaat uit een 4 pits gasfornuis met afzuigkap erboven, een vaatwasser, een koelkast, een magnetron en werkblad met spoelbak. Middels de keuken komt u in de berging. Via de woonkamer komt u eveneens in de slaapkamer met een tweepersoons bed. De slaapkamer biedt u toegang tot de badkamer op de begane grond. In de geheel betegelde badkamer bevinden zich een ligbad met douche en een wastafel. Eerste verdieping: De eerste verdieping bestaat uit een overloop, een berging, 2 slaapkamers en een badkamer. De slaapkamers zijn allen voorzien van een laminaatvloer, een 2 persoonsbed en extra bergruimte. In de geheel betegelde badkamer, op deze verdieping, beschikt u over een zwevend closet, een douchecabine en een wastafel. Berging: De berging is via de keuken en van buitenaf bereikbaar. In deze berging zijn de witgoedaansluitingen, de Cv-ketel en de WTW-unit gesitueerd. Ook hebt u hier het gemak van extra bergruimte. Parkeren: Er is parkeergelegenheid voor één auto voor de woning. Bij meer auto’s zijn er verschillende parkings op het resort aanwezig. Tuin: Deze woning is omringd door een royale tuin. Ideaal als speelruimte voor de kinderen of kleinkinderen maar ook voor uzelf. De tuin biedt u rust en ontspanning. De woning is gelegen op één van de rustigste plekken van het park en er is dus sprake van veel privacy in en rond de woning door deze ligging. Overig: De prijs is inclusief het gehele meubilair. Het huis is zowel als beleggingsobject alsook als vakantiehuis interessant. Ligging en voorzieningen: Zodra u op Resort Boschmolenplas arriveert zult u onder de indruk zijn van de fantastische ligging aan het Natuurmeer Boschmolenplas, de prachtige natuurrijke omgeving van het uitgestrekte Maasplassengebied en de ruime opzet van het vakantieresort midden in Limburg. Bent u een waterliefhebber? Dan bent u op Resort Boschmolenplas helemaal in uw element! Het vakantieresort bevindt zich in het hart van de Midden-Limburgse Maasplassen. De Maasplassen bij Roermond beslaan ruim 3.000 hectare aan grote en kleine plassen die in verbinding staan met de Maas. Samen vormen ze een levendig decor voor watersport en recreatie. Resort Boschmolenplas beschikt over een eigen jachthaven waar u een leuke sloep kunt huren. Vanuit uw ruime, comfortabel ingerichte vakantiehuis kunt u uren wegdromen en moeiteloos de alledaagse drukte achter u laten. Of actief bezig zijn, wandelen en fietsen in de omgeving en uitstapjes maken naar bijvoorbeeld Roermond, Maastricht of Thorn (het witte stadje) Op Resort Boschmolenplas is het elke dag genieten! Woningspecificaties: Bouwjaar: 2001 Woonoppervlakte: 100 m2 Perceeloppervlakte: 595 m2 Inhoud: 390 m3 Opmerking: Ondanks het feit dat wij zeer secuur te werk gaan bij het verzamelen van de gegevens, zijn onjuistheden niet altijd uit te sluiten. Er kunnen aan deze omschrijving geen rechten worden ontleend.

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 · Verstegen 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.