Kanaaldijk (Bouwnr. 48), Ossenisse

Kanaaldijk (Bouwnr. 48), Ossenisse

Ossenisse

€373,000

Asking Price

4

Bedrooms

97 m²

Living Area

Recreatie

Recreatiebestemming

Price
€373,000
Net yield
0.0%
ReportInquire
4-bedroom holiday home in Ossenisse — photo 1 of 4
Wooncoach
1 / 4
4-bedroom holiday home in Ossenisse — photo 2 of 4
2 / 4
4-bedroom holiday home in Ossenisse — photo 3 of 4
3 / 4
4-bedroom holiday home in Ossenisse — photo 4 of 4
4 / 4

Kanaaldijk (Bouwnr. 48), Ossenisse

Ossenisse · Zeeland Coast · Ref BF-5268Source · Wooncoach · listed 21 Jun 2026
Asking price
€373,000
Net yield
0.0%
Gross on asking
4.9%
Est. revenue / yr
€18,273
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
4
Built area
97 m²
Land
244 m²
Brixfox Score 48 · CKoop (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.
0.0%
€-4,048 net operating income /yr
Gross yield · all-in basis
4.3%
−4.3 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 Ossenisse — 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
€255
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
19%
Full-year estimate, market-calibrated
Projected annual revenue
€18,273
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· 8.8% of price, auto-calculated
€32,840
Overdrachtsbelasting (transfer tax)€29,840
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€420,840
+12.8% 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
€18,273
Rental management
−€5,482
Booking channel fees
−€731
Cleaning & consumables
−€914
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€349
Maintenance reserve
−€2,984
Insurance
−€500
Box 3 wealth tax
−€8,111
Net operating income
−€4,048/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €4,048/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Ossenisse 5-yr avg — historical, not a forecast8%
Yield + value growth
0.0%/yr
0.0% 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

Ossenisse · 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

48C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
19% average occupancy
Nightly RateGood
€255 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceAverage
244 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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 19% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback260.1 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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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: new-build
View: garden

Listing text from the makelaar, in Dutch

Woningtype Marseille Een prachtige ruime 6-persoons recreatiewoning. De slaapkamer op de begane grond beschikt over een badkamer en suite. In de hal van de woning bevindt zich een separaat toilet. De open keuken is van alle gemakken voorzien met luxe apparatuur. De woonkamer is sfeervol ingericht en heeft een heerlijke ruime zithoek. Tevens is er een berging aanwezig. Wel zo praktisch. Boven op de eerste verdieping heeft u maar liefst drie slaapkamers, een badkamer en separaat toilet. De organisatie achter Resort Knuitershoek HUB Leisure Group is een snelgroeiende en ambitieuze fullservice organisatie op het gebied van verkoop (HUB Leisure Investments) en verhuur (HUB Resorts) van hoogwaardige en duurzame recreatiewoningen op bijzondere locaties. De komende jaren gaan er op verschillende resorts recreatiewoningen in zowel Nederland als in het buitenland door ons gerealiseerd worden. En daar zijn wij trots op! HUB Resorts biedt de hoogste kwaliteit tot in de kleinste details. Dat merkt u niet alleen als u er als eigenaar van een luxe recreatiewoning zelf vakantie viert, maar ook als u er niet bent. Want dan kunt u vertrouwen op uitstekend beheer en zeer goede verhuurmogelijkheden. Wij hebben veel ervaring in een snel groeiende en veranderende markt en werken met meerdere gespecialiseerde partners samen. HUB Resorts stelt alles in het werk om het rendement voor de eigenaren altijd maar weer te blijven optimaliseren. Dit doen wij door het toepassen van flexibele boekingen, dynamische prijsstellingen en het volledige beheer van de recreatiewoningen op een professionele wijze voor de eigenaren te verzorgen. Ook wil HUB Resorts haar gasten continue op de resorts blijven verrassen om hen op deze manier een unieke vakantie ervaring op aantrekkelijke locaties midden in de natuur te bieden. Voor een impressie van de recreatievilla's kunt u contact met ons opnemen, wij brainstormen graag met u mee en helpen u graag met het beantwoorden van al uw vragen. U kunt ons bereiken via telefoonnummer 088–566 72 00 of stuur een e-mail naar we plannen graag een afspraak met u in.

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 · Wooncoach

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.