Nederlands

Buy-to-let homes in Hilversum

Free beta · pilot

Homes for sale in Hilversum, judged as long-term rentals. For each home that passes the checks (173 of the 665 read at the last check): the WWS rent-control points and the legal maximum rent where they cap it, the market rent from comparable homes for rent nearby, three scenarios (let as is, refresh, full renovation) and a ten-year forecast.

Model NL-LTR-2026.19, recomputed nightly, checked 12 Nov 2026. Headline: let as is, box 3 (2026), without a mortgage, 3.3%/yr value growth (assumption). Withheld homes are counted, not shown. Not advice.

  • Assumption: the yearly appreciation is the average of two one-year bank forecasts for 2027 (ABN AMRO 2.5%, October 2026; Rabobank 4.1%, March 2026), applied to all ten years: neither bank forecasts beyond 2027. In September 2026 Rabobank expected 3.2% for 2027 not verifiedSource: ABN AMRO, Woningmarktmonitor "Beter in 2026, grotere afkoeling in 2027", 1-10-2026 (abnamro.com): 2027 +2,5%; RaboResearch, Kwartaalbericht Woningmarkt "Huizenprijzen stijgen dit jaar beperkt", 12-3-2026 (rabobank.nl): 2027 +4,1%; het gemiddelde (3,3%) als eigen aanname voor alle tien jaar · checked 5 Nov 2026

665 of 665 homes for sale read · 173 with a published forecast, of which 46 indicative · 492 withheld (192 a possible letting rule of the municipality, or its rules not read yet; 102 not yet delivered, unfinished or being rebuilt; 53 a possible owner-occupation or target-group duty on new build; 48 too few comparable rents; 39 what the advert says about letting, or an advert with no full text; 31 sold (the home’s own page says Verkocht or Geveild); 17 ground lease (erfpacht) terms not known, or a ban on letting in them; 9 a possible restriction our advert reader flags, or an advert not yet read in its current version; 1 other reasons).

Homes read
665
of 665 listed for sale
Published forecasts
173
492 withheld, counted not shown
Median asking price
€459,000
median over the 127 homes with solid rent evidence
Median rent
€1,091/mo
the rent the model uses, per month
Median net rental yield year 1
1.6%
before tax and financing, over the all-in purchase cost
IRR 10 years (median)
2.3%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

p25 2.0% · p75 2.9%

Browse the homes

Scenario
123 of 173 homes50 sold (subject to conditions), hidden31 indicative
Reestraat 1
UndecidedBest: Full renovation

Reestraat 1

1216 CN Hilversum

€479,500
Asking price · buyer pays costs (k.k.)
House87 m²€5,511/m²3 bedroomsbuilt 1937Energy label C
Rent
€1,118/mo
legal maximum (WWS)market rent p25–p75: €1,753 – €2,319
Gross yield
2.8%
IRR 10 years
1.8%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€1,532
per year

Agent not yet linked

Vaartweg 107
Free sector

Vaartweg 107

1217 SM Hilversum

€1,345,000
Asking price · buyer pays costs (k.k.)
House202 m²€6,658/m²5 bedroomsbuilt 1895Energy label B
Rent
€4,040/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €3,127 – €4,232
Gross yield
3.6%
IRR 10 yearsIndicative
3.0%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€12,530
per year

Agent not yet linked

Hazenstraat 38
Free sectorBest: Full renovation

Hazenstraat 38

1216 AZ Hilversum

€650,000
Asking price · buyer pays costs (k.k.)
House134 m²€4,851/m²4 bedroomsbuilt 1937Energy label D
Rent
€2,263/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €2,200 – €2,328
Gross yield
4.2%
IRR 10 years
3.1%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€7,469
per year

Agent not yet linked

Zeshoven 33
Free sector

Zeshoven 33

1211 MX Hilversum

€715,000
Asking price · buyer pays costs (k.k.)
Apartment117 m²€6,111/m²2 bedroomsbuilt 2000Energy label A+
Rent
€2,064/mo
comparable rents ≤ 1 kmmarket rent p25–p75: €1,981 – €2,649
Gross yield
3.5%
IRR 10 years
2.6%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€2,996
per year

Agent not yet linked

Stalpaertstraat 67
UndecidedBest: Full renovation

Stalpaertstraat 67

1222 HS Hilversum

€350,000
Asking price · buyer pays costs (k.k.)
Apartment60 m²€5,833/m²2 bedroomsbuilt 1952Energy label C
Rent
€899/mo
legal maximum (WWS)market rent p25–p75: €1,412 – €1,528
Gross yield
3.1%
IRR 10 years
2.3%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€2,179
per year

Agent not yet linked

Utrechtseweg 26 1
UndecidedBest: Full renovation

Utrechtseweg 26 1

1213 TT Hilversum

€450,000
Asking price · buyer pays costs (k.k.)
Apartment98 m²€4,592/m²2 bedroomsbuilt 1969Energy label D
Rent
€1,029/mo
legal maximum (WWS)market rent p25–p75: €1,484 – €1,615
Gross yield
2.7%
IRR 10 years
1.7%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€2,521
per year

Agent not yet linked

Bosboom-Toussaintlaan 18
Free sector

Bosboom-Toussaintlaan 18

1215 CC Hilversum

€1,275,000
Asking price · buyer pays costs (k.k.)
House168 m²€7,589/m²4 bedroomsbuilt 1928Energy label A
Rent
€3,526/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €3,276 – €3,785
Gross yield
3.3%
IRR 10 years
2.8%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€8,354
per year

Agent not yet linked

Loosdrechtseweg 59
Free sector

Loosdrechtseweg 59

1215 JM Hilversum

€735,000
Asking price · buyer pays costs (k.k.)
House140 m²€5,250/m²4 bedroomsbuilt 1923Energy label C
Rent
€3,016/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €2,729 – €3,235
Gross yield
4.9%
IRR 10 years
3.8%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€13,951
per year

Agent not yet linked

Wolvenlaan 211
Social rent

Wolvenlaan 211

1216 ES Hilversum

€290,000
Asking price · buyer pays costs (k.k.)
Apartment50 m²€5,800/m²2 bedroomsbuilt 1959Energy label E
Rent
€617/mo
legal maximum (WWS)market rent p25–p75: €1,276 – €1,399
Gross yield
2.6%
IRR 10 years
2.0%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€562
per year

Agent not yet linked

Jacob van Campenlaan 49
UndecidedBest: Full renovation

Jacob van Campenlaan 49

1222 KC Hilversum

€350,000
Asking price · buyer pays costs (k.k.)
Apartment56 m²€6,250/m²2 bedroomsbuilt 1950Energy label E
Rent
€775/mo
legal maximum (WWS)market rent p25–p75: €1,423 – €1,507
Gross yield
2.7%
IRR 10 years
2.2%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€92
per year

Agent not yet linked

's-Gravelandseweg 86 25
Free sectorBest: Full renovation

's-Gravelandseweg 86 25

1217 EW Hilversum

€665,000
Asking price · buyer pays costs (k.k.)
Apartment151 m²€4,404/m²3 bedroomsbuilt 1974Energy label C
Rent
€2,295/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €1,898 – €2,611
Gross yield
4.1%
IRR 10 years
2.6%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€3,463
per year

Agent not yet linked

Hommelmeent 240
Free sector

Hommelmeent 240

1218 GA Hilversum

€569,000
Asking price · buyer pays costs (k.k.)
House104 m²€5,471/m²3 bedroomsbuilt 1975Energy label A
Rent
€2,459/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,336 – €2,680
Gross yield
5.2%
IRR 10 yearsIndicative
4.0%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€12,291
per year

Agent not yet linked

Erfgooiersstraat 518
Undecided

Erfgooiersstraat 518

1222 DK Hilversum

€399,000
Asking price · buyer pays costs (k.k.)
Apartment82 m²€4,866/m²2 bedroomsbuilt 1997Energy label B
Rent
€1,063/mo
legal maximum (WWS)market rent p25–p75: €1,639 – €1,900
Gross yield
3.2%
IRR 10 years
2.2%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€106
per year

Agent not yet linked

Calvijnhof 58
Free sector

Calvijnhof 58

1216 LA Hilversum

€495,000
Asking price · buyer pays costs (k.k.)
House127 m²€3,898/m²4 bedroomsbuilt 1967Energy label C
Rent
€2,149/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €2,096 – €2,443
Gross yield
5.2%
IRR 10 years
3.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€10,430
per year

Agent not yet linked

Mondriaanstraat 12
Undecided

Mondriaanstraat 12

1213 LR Hilversum

€515,000
Asking price · buyer pays costs (k.k.)
Apartment82 m²€6,280/m²2 bedroomsbuilt 2008Energy label A
Rent
€1,207/mo
legal maximum (WWS)market rent p25–p75: €1,973 – €2,137
Gross yield
2.8%
IRR 10 years
2.2%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€2,639
per year

Agent not yet linked

Wisseloordlaan 43
Free sector

Wisseloordlaan 43

1217 DJ Hilversum

€1,049,000
Asking price · buyer pays costs (k.k.)
Apartment152 m²€6,901/m²3 bedroomsbuilt 2004Energy label A
Rent
€2,666/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €2,206 – €3,032
Gross yield
3.0%
IRR 10 years
1.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€3,954
per year

Agent not yet linked

Erfgooiersstraat 607
UndecidedBest: Full renovation

Erfgooiersstraat 607

1222 AV Hilversum

€325,000
Asking price · buyer pays costs (k.k.)
Apartment65 m²€5,000/m²2 bedroomsbuilt 1955Energy label C
Rent
€871/mo
legal maximum (WWS)market rent p25–p75: €1,445 – €1,581
Gross yield
3.2%
IRR 10 years
2.3%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€893
per year

Agent not yet linked

Eikenlaan 61
Free sector

Eikenlaan 61

1213 SH Hilversum

€925,000
Asking price · buyer pays costs (k.k.)
House125 m²€7,400/m²3 bedroomsbuilt 1923Energy label D
Rent
€2,799/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,734 – €2,870
Gross yield
3.6%
IRR 10 yearsIndicative
2.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€4,643
per year

Agent not yet linked

Silenestraat 29
Free sector

Silenestraat 29

1214 AM Hilversum

€765,000
Asking price · buyer pays costs (k.k.)
House142 m²€5,387/m²5 bedroomsbuilt 1925Energy label B
Rent
€2,697/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,659 – €2,965
Gross yield
4.2%
IRR 10 years
3.3%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€9,839
per year

Agent not yet linked

Oude Amersfoortseweg 55
Free sector

Oude Amersfoortseweg 55

1213 AB Hilversum

€945,000
Asking price · buyer pays costs (k.k.)
House139 m²€6,799/m²4 bedroomsbuilt 1925Energy label B
Rent
€2,948/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €2,652 – €3,039
Gross yield
3.7%
IRR 10 years
3.0%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€8,859
per year

Agent not yet linked

Boomberglaan 75
Free sector

Boomberglaan 75

1217 RP Hilversum

€1,325,000
Asking price · buyer pays costs (k.k.)
House232 m²€5,711/m²5 bedroomsbuilt 1895Energy label F
Rent
€4,278/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €3,243 – €5,016
Gross yield
3.9%
IRR 10 yearsIndicative
3.3%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€15,549
per year

Agent not yet linked

Staringlaan 28 a
Free sector

Staringlaan 28 a

1215 BS Hilversum

€1,095,000
Asking price · buyer pays costs (k.k.)
House157 m²€6,975/m²3 bedroomsbuilt 1932Energy label C
Rent
€3,043/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,421 – €4,366
Gross yield
3.3%
IRR 10 yearsIndicative
2.7%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€6,794
per year

Agent not yet linked

Wolvenlaan 115
Undecided

Wolvenlaan 115

1216 EP Hilversum

€345,000
Asking price · buyer pays costs (k.k.)
Apartment75 m²€4,600/m²2 bedroomsbuilt 1959Energy label B
Rent
€995/mo
legal maximum (WWS)market rent p25–p75: €1,749 – €1,876
Gross yield
3.5%
IRR 10 years
2.4%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€1,244
per year

Agent not yet linked

Soestdijkerstraatweg 79 d
UndecidedBest: Full renovation

Soestdijkerstraatweg 79 d

1213 VV Hilversum

€495,000
Asking price · buyer pays costs (k.k.)
Apartment94 m²€5,266/m²2 bedroomsbuilt 1961Energy label E
Rent
€1,008/mo
legal maximum (WWS)market rent p25–p75: €1,600 – €1,891
Gross yield
2.4%
IRR 10 years
1.5%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€4,103
per year

Agent not yet linked

Jacob van Campenlaan 134
Undecided

Jacob van Campenlaan 134

1222 KR Hilversum

€335,000
Asking price · buyer pays costs (k.k.)
Apartment56 m²€5,982/m²2 bedroomsbuilt 1952Energy label B
Rent
€912/mo
legal maximum (WWS)market rent p25–p75: €1,626 – €1,723
Gross yield
3.3%
IRR 10 years
2.4%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€1,291
per year

Agent not yet linked

Eekhoornstraat 32
Free sectorBest: Full renovation

Eekhoornstraat 32

1216 AT Hilversum

€585,000
Asking price · buyer pays costs (k.k.)
House103 m²€5,680/m²4 bedroomsbuilt 1938Energy label D
Rent
€1,938/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €1,832 – €2,336
Gross yield
4.0%
IRR 10 yearsIndicative
2.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€2,258
per year

Agent not yet linked

Kleine Drift 25
Free sector

Kleine Drift 25

1221 JW Hilversum

€775,000
Asking price · buyer pays costs (k.k.)
House133 m²€5,827/m²4 bedroomsbuilt 2021Energy label A+++
Rent
€3,047/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €2,834 – €3,276
Gross yield
4.7%
IRR 10 years
3.8%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€14,462
per year

Agent not yet linked

Roeltjesweg 1 3
UndecidedBest: Full renovation

Roeltjesweg 1 3

1217 TC Hilversum

€595,000
Asking price · buyer pays costs (k.k.)
Apartment94 m²€6,330/m²2 bedroomsbuilt 1997Energy label C
Rent
€1,091/mo
legal maximum (WWS)market rent p25–p75: €1,857 – €1,936
Gross yield
2.2%
IRR 10 years
1.6%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€4,343
per year

Agent not yet linked

Bijenmeent 35
Free sector

Bijenmeent 35

1218 GC Hilversum

€665,000
Asking price · buyer pays costs (k.k.)
House145 m²€4,586/m²5 bedroomsbuilt 1975Energy label A
Rent
€3,071/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,991 – €3,144
Gross yield
5.5%
IRR 10 yearsIndicative
4.3%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€17,002
per year

Agent not yet linked

Vermeerlaan 23Under offer
Free sector

Vermeerlaan 23

1213 EB Hilversum

€895,000
Asking price · buyer pays costs (k.k.)
House142 m²€6,303/m²3 bedroomsbuilt 1922Energy label C
Rent
€2,683/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,556 – €3,140
Gross yield
3.6%
IRR 10 yearsIndicative
2.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€6,994
per year

Agent not yet linked

Van Riebeeckweg 91
Undecided

Van Riebeeckweg 91

1212 EH Hilversum

€275,000
Asking price · buyer pays costs (k.k.)
Apartment48 m²€5,729/m²1 bedroombuilt 1950Energy label C
Rent
€782/mo
legal maximum (WWS)market rent p25–p75: €899 – €917
Gross yield
3.4%
IRR 10 years
1.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€260
per year

Agent not yet linked

Jacob Catsstraat 45
Free sector

Jacob Catsstraat 45

1215 EX Hilversum

€1,095,000
Asking price · buyer pays costs (k.k.)
House138 m²€7,935/m²3 bedroomsbuilt 1927Energy label D
Rent
€2,818/mo
comparable rents ≤ 1 kmmarket rent p25–p75: €2,560 – €3,221
Gross yield
3.1%
IRR 10 years
2.6%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€4,332
per year

Agent not yet linked

Bodemanstraat 24Under offer
Free sectorBest: Full renovation

Bodemanstraat 24

1216 AK Hilversum

€635,000
Asking price · buyer pays costs (k.k.)
House120 m²€5,292/m²4 bedroomsbuilt 1938Energy label C
Rent
€2,449/mo
comparable rents ≤ 1 kmmarket rent p25–p75: €2,153 – €2,594
Gross yield
4.6%
IRR 10 years
3.5%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€6,815
per year

Agent not yet linked

Utrechtseweg 26 54
UndecidedBest: Full renovation

Utrechtseweg 26 54

1213 TT Hilversum

€489,500
Asking price · buyer pays costs (k.k.)
Apartment98 m²€4,995/m²2 bedroomsbuilt 1969Energy label C
Rent
€1,139/mo
legal maximum (WWS)market rent p25–p75: €1,484 – €1,615
Gross yield
2.8%
IRR 10 years
1.8%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€2,137
per year

Agent not yet linked

Kroosmeent 17
Free sector

Kroosmeent 17

1218 BA Hilversum

€725,000
Asking price · buyer pays costs (k.k.)
House161 m²€4,503/m²4 bedroomsbuilt 2016Energy label A
Rent
€2,950/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,726 – €3,265
Gross yield
4.9%
IRR 10 yearsIndicative
3.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€14,435
per year

Agent not yet linked

Birkenheuvelweg 23
Free sector

Birkenheuvelweg 23

1215 ER Hilversum

€795,000
Asking price · buyer pays costs (k.k.)
House155 m²€5,129/m²4 bedroomsbuilt 1956Energy label A+
Rent
€2,660/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €2,585 – €3,498
Gross yield
4.0%
IRR 10 years
3.2%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€9,813
per year

Agent not yet linked

Vaartweg 148Under offer
UndecidedBest: Full renovation

Vaartweg 148

1217 SX Hilversum

€365,000
Asking price · buyer pays costs (k.k.)
Apartment70 m²€5,214/m²2 bedroomsbuilt 1959Energy label E
Rent
€748/mo
legal maximum (WWS)market rent p25–p75: €1,552 – €1,737
Gross yield
2.5%
IRR 10 years
1.5%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€2,607
per year

Agent not yet linked

Naarderstraat 79 bUnder offer
Undecided

Naarderstraat 79 b

1211 AK Hilversum

€399,000
Asking price · buyer pays costs (k.k.)
Apartment62 m²€6,435/m²1 bedroombuilt 1902Energy label B
Rent
€1,015/mo
legal maximum (WWS)market rent p25–p75: €1,332 – €1,414
Gross yield
3.1%
IRR 10 years
2.6%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€1,849
per year

Agent not yet linked

Wolvenlaan 31
Social rent

Wolvenlaan 31

1216 EM Hilversum

€289,000
Asking price · buyer pays costs (k.k.)
Apartment49 m²€5,898/m²2 bedroomsEnergy label G
Rent
€535/mo
legal maximum (WWS)market rent p25–p75: €1,339 – €1,487
Gross yield
2.2%
IRR 10 yearsIndicative
1.5%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€2,198
per year

Agent not yet linked

Sumatralaan 37
Free sector

Sumatralaan 37

1217 GP Hilversum

€1,135,000
Asking price · buyer pays costs (k.k.)
House152 m²€7,467/m²5 bedroomsbuilt 1923Energy label C
Rent
€3,127/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €2,903 – €3,355
Gross yield
3.3%
IRR 10 years
2.7%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€3,885
per year

Agent not yet linked

Bijenmeent 37Under offer
Free sector

Bijenmeent 37

1218 GC Hilversum

€625,000
Asking price · buyer pays costs (k.k.)
House130 m²€4,808/m²4 bedroomsbuilt 1975Energy label A
Rent
€2,864/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,781 – €2,999
Gross yield
5.5%
IRR 10 yearsIndicative
4.3%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€15,564
per year

Agent not yet linked

Kapittelweg 43Under offer
Undecided

Kapittelweg 43

1216 HR Hilversum

€295,000
Asking price · buyer pays costs (k.k.)
Apartment56 m²€5,268/m²1 bedroombuilt 1978Energy label C
Rent
€727/mo
legal maximum (WWS)market rent p25–p75: €942 – €1,052
Gross yield
3.0%
IRR 10 years
1.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€915
per year

Agent not yet linked

Vossenstraat 53Under offer
Free sector

Vossenstraat 53

1216 AD Hilversum

€725,000
Asking price · buyer pays costs (k.k.)
House111 m²€6,532/m²4 bedroomsbuilt 1940Energy label C
Rent
€2,321/mo
comparable rents ≤ 2.5 kmmarket rent p25–p75: €1,928 – €2,564
Gross yield
3.8%
IRR 10 years
3.0%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€6,552
per year

Agent not yet linked

Eikbosserweg 20Under offer
Free sectorBest: Full renovation

Eikbosserweg 20

1214 AH Hilversum

€725,000
Asking price · buyer pays costs (k.k.)
House143 m²€5,070/m²3 bedroomsbuilt 1909Energy label C
Rent
€2,910/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €2,568 – €3,290
Gross yield
4.8%
IRR 10 years
3.7%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€12,998
per year

Agent not yet linked

Kamerlingh Onnesweg 284
Free sector

Kamerlingh Onnesweg 284

1223 JR Hilversum

€775,000
Asking price · buyer pays costs (k.k.)
House162 m²€4,784/m²5 bedroomsbuilt 1932Energy label B
Rent
€3,397/mo
comparable rents ≤ 8 kmmarket rent p25–p75: €3,190 – €3,585
Gross yield
5.3%
IRR 10 yearsIndicative
4.1%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
€17,292
per year

Agent not yet linked

Utrechtseweg 34 a
UndecidedBest: Full renovation

Utrechtseweg 34 a

1213 TV Hilversum

€500,000
Asking price · buyer pays costs (k.k.)
Apartment84 m²€5,952/m²2 bedroomsbuilt 1954Energy label C
Rent
€1,091/mo
legal maximum (WWS)market rent p25–p75: €1,345 – €1,411
Gross yield
2.6%
IRR 10 years
1.7%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€2,689
per year

Agent not yet linked

Vaartweg 118
UndecidedBest: Full renovation

Vaartweg 118

1217 SX Hilversum

€400,000
Asking price · buyer pays costs (k.k.)
Apartment70 m²€5,714/m²2 bedroomsbuilt 1959Energy label D
Rent
€943/mo
legal maximum (WWS)market rent p25–p75: €1,551 – €1,736
Gross yield
2.8%
IRR 10 years
1.9%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€1,192
per year

Agent not yet linked

Kroonlaan 28
Social rentBest: Full renovation

Kroonlaan 28

1217 AX Hilversum

€350,000
Asking price · buyer pays costs (k.k.)
Apartment54 m²€6,481/m²1 bedroombuilt 1952Energy label G
Rent
€655/mo
legal maximum (WWS)market rent p25–p75: €859 – €1,125
Gross yield
2.2%
IRR 10 years
1.4%

Let as is · incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)

Cash flow year 1
−€2,985
per year

Agent not yet linked

Hilversum at a glance

Counted over the 173 published homes on this page, of which 50 are sold subject to conditions.

Rent segment (WWS points)

  • Social rent6

    Under 144 WWS points: the legal maximum rent is low and binding.

  • Mid-rent2

    144 to 186 points: the legal maximum rent applies (Wet betaalbare huur).

  • Free sector97

    187 points or more: the market rent applies.

  • Undecided68

    The points band crosses a boundary; each home’s page names the rubric that decides it.

Best scenario

  • Let as is120
  • Full renovation53

Where the rent comes from

  • Comparable rents within 1 km9
  • Comparable rents within 2.5 km44
  • Comparable rents within 8 km44
  • Legal maximum (WWS points)76

Data freshness

Last home read
12 Nov 2026
Last forecast
12 Nov 2026

Condition judged from photos for 165 of 173 homes

How to read these numbers

  • Prices are asking prices from the advert, not sale prices. The forecasts buy at the expected purchase price: the asking price plus the average overbid for the type of home (NVM figures for Q3 2026, via a secondary source), moved to the NVM region’s own figure where one was read (the rules below name it), none after a price cut or on a new build.
  • The market rent comes from comparable homes for rent: the same type, a similar size and the same or a neighbouring kind of house (a detached house is not priced off terraced homes), first within 1 km, then 2.5 km, then 8 km. With fewer than 5 comparable homes in the widest ring, or when a few of them carry most of the weight, the rent is withheld and the home shows no yield. Each home says which applies.
  • Under 187 WWS points the legal maximum rent applies (Wet betaalbare huur): the model uses the lower of the market rent and that maximum.
  • Box 3 (2026) taxes an assumed return on the WOZ value above the tax-free allowance, whatever the rent; each home’s forecast shows the amount (the Tax row).
  • Cash flow is after the running costs: a yearly maintenance allowance plus major work (exterior paint, the boiler) in the year it falls due, insurance, management, vacancy, the VvE contribution, OZB, sewerage and water-board charges. Each home’s page shows them year by year.
  • Forecasts are without a mortgage (all equity), so they compare homes, not financing.
  • The 10-year IRR includes 3.3% a year appreciation. That is an assumption: the average of two one-year bank forecasts for 2027, ABN AMRO’s (2.5%) and Rabobank’s (4.1%), applied to all ten years.
  • Renovation costs are estimated ranges until there are quotes.
About long-term rental in the Netherlands →

Municipal rules: Hilversum

province of Noord-Holland · water board Amstel, Gooi en Vecht · tax year 2026

Notes on the register and quotes from it are shown as written, in Dutch.

These rules are not verified against the official source yet: treat them as a pointer and check them with the municipality before you buy.

Two rules are not read yet and so withhold forecasts: the ground lease (erfpacht) conditions on letting and the occupation duty on new build sold by project. Homes they may apply to are not shown here.

Owner’s charges

Property tax (OZB), owner
0.0602% of the WOZ value
Source: Verordening onroerende-zaakbelastingen Hilversum 2026, CVDR751167/1, art. 5 (lokaleregelgeving.overheid.nl)checked 12 Nov 2026"eigenarenbelasting: 1. voor onroerende zaken die in hoofdzaak tot woning dienen 0,0602%"; Gemeenteblad 2025, 555525, heffing vanaf 1 januari 2026
Sewerage charge, owner
€223.91 a year
Source: Verordening rioolheffing Hilversum 2026, CVDR751170/1, art. 3 en 6 (lokaleregelgeving.overheid.nl)checked 12 Nov 2026"Het tarief van de belasting bedraagt per perceel € 223,91."; alleen van de eigenaar, geen gebruikersdeel; Gemeenteblad 2025, 555528, heffing vanaf 1 januari 2026; een perceel kleiner dan 20 m² is vrijgesteld (art. 9)
Water board levy (watersysteemheffing) · Amstel, Gooi en Vecht
0.017654% of the WOZ value
Source: Verordening Watersysteemheffing Amstel, Gooi en Vecht 2026, CVDR748696/1, art. 10 lid 1 (lokaleregelgeving.overheid.nl)checked 1 Nov 2026"bedraagt het tarief van de heffing voor onroerende zaken die in hoofdzaak tot woning dienen 0,017654% van de heffingsmaatstaf"; woningen 2026, geldend vanaf 13-12-2025, heffing vanaf 1 januari 2026 (art. 18 lid 3); 2025: 0,018166% (CVDR728533); de ingezetenenheffing (€ 186,85) is voor de bewoner

Buy-to-let protection (opkoopbescherming)

In forcesince 1 Jul 2025 until 30 Dec 2027, in 3 districts: Centrum, Oost, Zuidnot verified

WOZ limit: up to and including €450,000 (set for 2025); the limit is indexed every year and the 2026 limit is not known.

A home with a WOZ value up to and including the limit may not be let for 4 years after purchase without a permit from the municipality.

Exceptions:
  • buiten de regeling: een woonruimte die op de datum van inschrijving zes maanden of langer verhuurd was, niet als die verhuur op een opkoopvergunning rustte (art. 6.2 lid 1 onder 2)
  • buiten de regeling: een inschrijving vóór de inwerkingtreding van het artikel, 1 juli 2025 (art. 6.2 lid 1 onder 4)
  • buiten de regeling: eigendom van de gemeente of een woningcorporatie (art. 6.2 lid 1 onder 5)
  • vergunning moet: de gevallen van artikel 41, derde lid, onder a tot en met c, van de Huisvestingswet (verwanten, de eigenaar die er twaalf maanden woonde, een woonruimte in een winkel-, kantoor- of bedrijfsruimte; art. 6.4)
  • vergunning kan: de gevallen van art. 6.5

How the limit is set: de WOZ-waarde "geldend op de datum van inschrijving" (art. 6.1), "niet meer … dan de NHG-kostengrens (prijspeil 2025: 450.000 euro)" (art. 6.2 lid 1 onder 3): de grens volgt de NHG, het enige bedrag in de tekst is dat van 2025. De NHG-grens is € 470.000 in 2026 en € 500.000 in 2027, met energiebesparende voorzieningen 6% hoger (€ 498.200 en € 530.000): "Toepassing van de methodiek leidt tot een verhoging van de NHG-grens van €470.000 in 2026 naar €500.000 in 2027. Voor een hypotheek waarbij aanvullende energiebesparende voorzieningen worden meegefinancierd is de kostengrens 6% hoger, namelijk €530.000." (brief van de minister van VRO, 12-10-2026, Kamerstuk 32847 nr. 1508, gelezen 2026-11-04). Welke van de twee de verordening bedoelt, zegt zij niet: het model neemt beide. De WOZ-waarde die een woning bij de inschrijving heeft, is volgens de Wet WOZ die voor het kalenderjaar van de inschrijving, met peildatum 1 januari van het jaar ervoor (art. 18 lid 2 en 22 lid 2), een tot twee jaar ouder dan de vraagprijs nu: het model vergelijkt daarom de WOZ-schatting met de lage kant teruggerekend naar 1 januari van vorig jaar (tot 1 maart naar 1 januari van het jaar daarvoor), met de prijsstijging van bestaande koopwoningen die het CBS in het COROP-gebied mat (prijsindex 85819NED, na het laatst gepubliceerde kwartaal doorgetrokken), ten minste 5% per jaar

"1. Als beschermde woonruimte wordt aangewezen iedere woonruimte: 1. die gelegen is in een van de volgende delen van de gemeente Hilversum, gebaseerd op de wijkindeling van het Centraal Bureau voor de Statistiek (zoals ook afgebeeld in Figuur 1 van het raadsvoorstel invoering opkoopbescherming en leegstandsverordening): a. Centrum b. Oost c. Zuid … 3. waarvan de WOZ-waarde niet meer bedraagt dan de NHG-kostengrens (prijspeil 2025: 450.000 euro); … 2. Gedurende de periode van vier jaren na de datum van inschrijving is het verboden beschermde woonruimte te verhuren zonder verhuurvergunning opkoopbescherming van het college." (art. 6.2; Wijziging Huisvestingsverordening Gooi en Vechtstreek 2024. Hilversum, CVDR743388/1, Gemeenteblad 2025, 357411, gepubliceerd 14-08-2025: "treedt in werking op 1 juli 2025"). In drie van de CBS-wijken: Centrum, Oost en Zuid. De verordening "vervalt op 31 december 2027" (Huisvestingsverordening Gooi en Vechtstreek 2024. Hilversum, CVDR710889/1, art. 7.6): geldend t/m 30-12-2027, en een opvolger is niet gepubliceerd. Leges € 385,45 (Legesverordening 2026, art. 3.17.1). Niet geverifieerd: de grens na 2025 (de NHG-grens, niet in de tekst) en de wijken (de kaart niet gelezen). Los van de opkoopbescherming: nieuwbouw, zelfbewoningsplicht (Beleidsregels Zelfbewoningsplicht gemeente Hilversum, CVDR734757/1, lid 1 en 2): "1. Koper is verplicht om de woning direct na gebruiksklare oplevering gedurende drie (3) jaar zelf (samen met eventuele gezinsleden) als eigenaar te bewonen en op het betreffende adres ingeschreven te staan in de Gemeentelijke Basis Administratie (GBA). 2. Indien koper het bepaalde in lid 1 van deze bepaling niet nakomt, is koper op eerste aanzegging door de gemeente Hilversum, zonder rechterlijke tussenkomst, aan de gemeente Hilversum een boete verschuldigd van vijftigduizend euro (€ 50.000,-)." (Beleidsregels Zelfbewoningsplicht gemeente Hilversum, vastgesteld 06-04-2021, Gemeenteblad 2025, 37104). Welke projecten de regel hebben, zegt de tekst niet: zij werkt via de overeenkomsten. nieuwbouw, mogelijk instandhoudingstermijn, niet geverifieerd (Omgevingsplan gemeente Hilversum, CVDR696304/6, art. 6.16-6.18 en 6.167-6.169): sociale koopwoningen in Bruisend Hart en het plangebied "1221" "dienen gedurende een termijn van minimaal 3 jaar na de eerste ingebruikname voor de doelgroep" beschikbaar te blijven (Omgevingsplan, art. 6.16 en 6.167, deze versie geldend vanaf 11-11-2026); de prijsgrens verwijst naar het Besluit kwaliteit leefomgeving (art. 5.161c lid 1 b), zonder bedrag in het plan: het model neemt de landelijke grens van 2026 (€ 420.000), niet uit een tekst van de gemeente; minimaal drie jaar, dus de vijf jaar van het model; alleen in die twee gebieden, die het model niet kan plaatsen

Assumption: the buy-to-let protection (opkoopbescherming) applies in the CBS districts Centrum, Oost and Zuid, matched by name to the CBS district map (the map attached to the council proposal has not been read), and its WOZ limit is the NHG cost limit, of which the ordinance states only the 2025 amount (€ 450,000): after 2025 the model uses a band. The ordinance runs to 30 December 2027 and no successor has been published, so the model withholds every home whose transfer could be registered after that

Landlord permit (verhuurvergunning)

No landlord permit found. not verified

geen verhuurverordening (Wet goed verhuurderschap art. 5) in het register of het Gemeenteblad op 12-11-2026: de boeteregels van de gemeente noemen alleen de artikelen 2, 2a, 2b en 3 van die wet, en de Legesverordening 2026 heeft geen leges voor een verhuurvergunning naast de verhuurvergunning opkoopbescherming; gezocht en door de tweede lezer herhaald, maar alleen afwezigheid: geen officiële tekst zegt dat er geen is (wettencheck 2026-11-12)

Assumption: no landlord-permit ordinance (verhuurverordening, Good Landlordship Act) found in the rules of Hilversum (searched on 12 November 2026 by two readers; not confirmed); the only landlord permit the rules establish is the buy-to-let protection's

Housing permit for the tenant (huisvestingsvergunning)

No housing permit for tenants found.

alleen voor zelfstandige huurwoningen van een woningcorporatie onder de huurtoeslaggrens (€ 808,06 prijspeil 2023; Huisvestingsverordening Gooi en Vechtstreek 2024. Hilversum, art. 2.1, geldend t/m 30-12-2027); niet voor de huurder van een particuliere verhuurder, ook niet in de middenhuur (door twee lezers gelezen, 2026-11-12): "Het is verboden om zelfstandige woningen van een woningcorporatie met een huurprijs beneden de huurtoeslaggrens als bedoeld in artikel 13 lid 1. onder a. van de Wet op de huurtoeslag (€ 808,06 prijspeil 2023) voor bewoning in gebruik te nemen of te geven zonder dat daarvoor een huisvestingsvergunning is verleend." (art. 2.1 lid 1)

Ground lease (erfpacht)

Letting in the ground lease terms

Not established: what the ground lease terms of Hilversum say about letting has not been read. They may make letting subject to the municipality’s consent or restrict it. A home whose advert does not show it in full ownership therefore gets no rental forecast.

Not read (Dutch): geen gemeentelijke erfpachtregeling voor woningen gevonden; of er erfpacht op woningen is en wat de voorwaarden over verhuur zeggen, is niet gelezen

checked 12 Nov 2026geen erfpachtregeling of algemene bepalingen voor woningen in het register of het Gemeenteblad; de erfpachtbekendmakingen gaan over losse percelen zonder woning (door twee lezers gezocht, 2026-11-12): alleen afwezigheid; hilversum.nl was niet bereikbaar
Map · 123 homes