De Witte Bergen 46, IJhorst

De Witte Bergen 46, IJhorst

IJhorst

Forest edge · Wooded surroundings · Rural setting · Sheltered position · Next to a park · On a holiday park · Quiet road

€265,000

Asking Price

2

Bedrooms

84 m²

Living Area

Recreatie

Recreatiebestemming

Price
€265,000
Net yield
0.3%
Inquire
2-bedroom holiday home in IJhorst — photo 1 of 5
Schenkel Makelaardij
1 / 5
2-bedroom holiday home in IJhorst — photo 2 of 5
2 / 5
2-bedroom holiday home in IJhorst — photo 3 of 5
3 / 5
2-bedroom holiday home in IJhorst — photo 4 of 5
4 / 5
2-bedroom holiday home in IJhorst — photo 5 of 5
5 / 5

De Witte Bergen 46, IJhorst

IJhorst · Drenthe · Ref BF-1008Source · Schenkel Makelaardij · listed 21 Jun 2026
Asking price
€265,000
Net yield
0.3%
Gross on asking
7.8%
Est. revenue / yr
€20,757
Bedrooms
2
Built area
84 m²
Land
482 m²
Brixfox Score 52 · 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.
0.3%
€782 net operating income /yr
Gross yield · all-in basis
6.8%
−6.5 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 IJhorst — 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
€146
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€20,757
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· 9.1% of price, auto-calculated
€24,200
Overdrachtsbelasting (transfer tax)€21,200
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€304,200
+14.8% 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
€20,757
Rental management
−€6,227
Booking channel fees
−€830
Cleaning & consumables
−€1,038
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€248
Maintenance reserve
−€2,120
Insurance
−€500
Box 3 wealth tax
−€5,762
Net operating income
€782/yr
Net yield on all-in investment
0.3%

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.

Total return, if prices move

Net yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.
Annual appreciation assumption0%
0%2.5% · IJhorst 5-yr avg — historical, not a forecast8%
Indicative total return
0.3%/yr
0.3% net yield + 0% appreciation
Appreciation assumptions 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.
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

IJhorst · Drenthe

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

52C
Rental YieldWeak
0.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
39% average occupancy
Nightly RateAverage
€146 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
482 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.3% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 39% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback37.8 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.

Park: recreatiepark De Witte Bergen

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: 1995
Energy: a
Situation: Forest edge · Wooded surroundings · Rural setting · Sheltered position · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Ontsnap aan de drukte en geniet het hele jaar van rust, ruimte en puur natuurschoon! Op het charmante recreatiepark De Witte Bergen bevindt zich deze vrijstaande recreatiebungalow met eigen parkeerplaats, gelegen op een ruim perceel eigen grond van 482 m². De bungalow is gebouwd in 1995, goed onderhouden en deels voorzien van een sfeervolle rieten kap. De woning ligt op een rustig en kleinschalig villapark, midden in een prachtig heuvelachtig bosgebied in het Reestdal, op de grens van Overijssel en Drenthe. Het betreft een unieke locatie met een gevarieerd aanbod van cultuur en natuur, waar rust en ruimte samenkomen. Plaatsen als Zwolle en Meppel zijn snel bereikbaar en ook het watersportgebied rond Giethoorn ligt op korte afstand. Indeling Begane grond Entree/hal met trapopgang en toiletruimte voorzien van staand toilet en fontein. De nette badkamer is volledig betegeld en uitgerust met een ligbad/douche, wastafel en designradiator. De ruime en sfeervolle woonkamer beschikt over openslaande tuindeuren en een praktische berg-/provisiekast. De halfopen keuken heeft een eenvoudige, functionele opstelling met gaskookplaat, afzuigkap, koelkast en vaatwasser. Aangrenzend bevindt zich de bijkeuken met achterentree, wasmachineaansluiting, cv-ketel en extra bergruimte. Verdieping Ruime overloop met dakraam en een bedstee, ideaal als extra slaapplaats. Daarnaast zijn er twee slaapkamers, waarvan één voorzien van een dakraam. Tuin De tuin heeft een fantastische ligging en vormt een verlengstuk van de omliggende natuur. Verspreid over het perceel bevinden zich diverse terrassen, waardoor u op elk moment van de dag van zon of schaduw kunt genieten. De rijke natuur rondom zorgt voor een levendig buitenleven met vele vogels en regelmatig bezoek van een eekhoorn, wat het gevoel van rust en buitenleven compleet maakt. Kenmerken • Volledig geïsoleerd • Cv-ketel verwarming • Mechanische ventilatie • Bijdrage VvE is € 800,- per jaar • Aanvaarding in overleg

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.

Inquire

Take the numbers with you, or talk to the agent

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 · Schenkel Makelaardij

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.