Patrijslaan 4-604, Mierlo

Patrijslaan 4-604, Mierlo

Mierlo, Noord-Brabant

€180,000

Asking Price

3

Bedrooms

55 m²

Living Area

Price
€180,000
Net yield
2.0%
ReportInquire
3-bedroom holiday home in Mierlo — photo 1 of 5
Landal Makelaardij
1 / 5
3-bedroom holiday home in Mierlo — photo 2 of 5
2 / 5
3-bedroom holiday home in Mierlo — photo 3 of 5
3 / 5
3-bedroom holiday home in Mierlo — photo 4 of 5
4 / 5
3-bedroom holiday home in Mierlo — photo 5 of 5
5 / 5

Patrijslaan 4-604, Mierlo

Mierlo · Noord-Brabant · Ref BF-106463Source · Landal Makelaardij · listed 31 Oct 2026
Asking price
€180,000
Listed today
Net yield
2.0%
Gross on asking
12.4%
Est. revenue / yr
€22,302
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
55 m²
Land
361 m²
Brixfox Score 63 · C+Koop (eigen grond)Park pool onlyFinancial 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.
2.0%
€4,332 net operating income /yr
Gross yield · all-in basis
10.5%
−8.5 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 Mierlo — 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
€196
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
31%
Full-year estimate, market-calibrated
Projected annual revenue
€22,302
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· 9.7% of price, auto-calculated
€17,400
Overdrachtsbelasting (transfer tax)€14,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€212,400
+18.0% 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
€22,302
Rental management
−€6,691
Booking channel fees
−€892
Cleaning & consumables
−€1,115
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€168
Maintenance reserve
−€1,440
Insurance
−€500
Box 3 wealth tax
−€3,914
Net operating income
€4,332/yr
Net yield on all-in investment
2.0%

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.

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% · Mierlo 5-yr avg — historical, not a forecast8%
Yield + value growth
2.0%/yr
2.0% 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

Mierlo · Noord-Brabant

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

63C
Rental YieldWeak
2.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
31% average occupancy
Nightly RateAverage
€196 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
361 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 2.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback16.3 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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 2020
Energy: B
Condition: good
View: forest

Listing text from the makelaar, in Dutch

Woningpresentatie Juridische afhandeling Bekijk alle media Bekijk alle media Media 24 Woningplattegrond Bekijk media (26) Kenmerken Parkinformatie Plattegrond Map Vrijstaande 6-persoons lodge in een bosrijke omgeving op 361 m² eigen grond Midden in een prachtige, bosrijke omgeving staat deze vrijstaande, gelijkvloerse lodge op een ruim perceel van 361 m² eigen grond. De woning is geschikt voor maximaal 6 personen en vormt een ideale uitvalsbasis voor wie wil genieten van rust, natuur en comfort. De lichte woonkamer is sfeervol ingericht met een comfortabele zithoek, een gezellige eethoek en een televisie met Chromecast en streamfuncties. Uiteraard is de lodge voorzien van wifi. De open keuken is compleet uitgerust en beschikt onder andere over een Nespresso koffiecupapparaat, koelkast met vriesvak, combimagnetron, vaatwasser en waterkoker, waardoor je van alle gemakken bent voorzien. De lodge beschikt over drie comfortabele slaapkamers, elk ingericht met twee eenpersoons boxspringbedden. De moderne badkamer is voorzien van een inloopdouche en wastafel. Daarnaast is er een separaat toilet aanwezig. Extra praktisch is de aanwezigheid van een gratis kluis. Via de woonkamer stap je de tuin in, waar een terras met tuinmeubilair uitnodigt om volop te genieten van de rustige, groene omgeving. Bij de woning is parkeergelegenheid voor maximaal twee auto’s. Deze comfortabele recreatiewoning combineert een rustige ligging, moderne voorzieningen en een ruim perceel en is daardoor uitermate geschikt voor zowel eigen gebruik als recreatieve verhuur. Kenmerken – Vrijstaande, gelijkvloerse lodge – Geschikt voor 6 personen – 361 m² eigen grond – Bosrijke ligging – 3 slaapkamers – 1 badkamer met inloopdouche – Apart toilet – TV met Chromecast en streamfuncties – Wifi – Complete keuken met vaatwasser en combimagnetron – Kluis – Tuin met terras en tuinmeubilair – Parkeerplaats voor maximaal 2 auto’s – Energielabel B Bekijk volledige omschrijving Kenmerken Prijs € 180.000 k.k. BTW belast Woonoppervlakte 55 m 2 Perceeloppervlakte 361 m 2 Grondsituatie Eigen grond Soort woning Vrijstaande recreatiewoning Aantal personen 6 Verhuur Koper neemt lopende verhuurbemiddelingsovereenkomst over Verhuurstatus Inclusief lopende verhuurgarantie Bouwvorm Bestaande bouw Bouwjaar 2020 Soort bouw Houtskeletbouw Bouwlagen 1 Dakbedekking Metalen dakpanplaten Warm water Combiketel Verwarming Centrale verwarming Aantal slaapkamers 3 Aantal badkamers 1 Aantal toiletten 1 Inventaris Inclusief inventaris Staat van onderhoud buiten Goed Staat van onderhoud binnen Goed Staat van onderhoud inventaris Goed Tuin Tuin (met terras) Parkeervoorziening Eigen parkeerplaats(en) Ligging Aan/nabij bos Verhuurorganisatie Landal Faciliteiten Apart toilet Badkamer op begane grond Berging Combimagnetron Slaapkamer op begane grond Tuin Vaatwasser Energielabel B Bekijk alle kenmerken Parkinformatie Over het park Parkfoto's Plattegrond Prijslijst Diverse typen vrijstaande accommodaties, omringd door natuur Compleet vakantiepark met o.a. horeca, overdekt zwembad en indoor speeltuin Gelegen in het gezellige Noord-Brabant, aan natuurgebied de Strabrechtse Heide Landal Bospark ’t Wolfsven is een veelzijdig vakantiepark in het gezellige Brabant, omringd door prachtige natuur. Het grenst aan de Strabrechtse Heide; één van de grootste natuurreservaten van Nederland. Op het park vindt u diverse accommodatietypes, namelijk bungalows, cottages, chalets en kampeerplaatsen. Ook biedt het park veel faciliteiten, zoals een overdekt zwembad, een recreatiemeer met strandje, diverse horeca voorzieningen, een indoor speeltuin, een midgetgolfbaan, sport- en speelvelden, een recreatieprogramma en speeltoestellen. Wilt u er liever op uit buiten het park? Ontdek dan de veelzijdige omgeving met prachtige natuur, het pittoreske Mierlo, de leuke stad Eindhoven of één van de attractieparken in de buurt. Kortom, Landal Bospark ’t Wolfsven is een zeer compleet en vriendelijk park op een schitterende locatie! Bekijk volledige omschrijving Bekijk alle media Bekijk nr. 638 - type Lodge Wellness 4 nr. 638 - type Lodge Wellness 4 verkocht onder voorbehoud Bekijk nr. 604 - type Lodge 6 nr. 604 - type Lodge 6 Download de brochure voor o.a. een overzicht met de huuropbrengsten en vaste lasten!

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 · Landal 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.