Vijverlaan 1, Otterlo

Vijverlaan 1, Otterlo

Otterlo, Gelderland

€330,579

Asking Price

4

Bedrooms

93 m²

Living Area

Price
€330,579
Net yield
2.7%
ReportInquire
4-bedroom holiday home in Otterlo — photo 1 of 5
Vakantiehuismakelaars.nl
1 / 5
4-bedroom holiday home in Otterlo — photo 2 of 5
2 / 5
4-bedroom holiday home in Otterlo — photo 3 of 5
3 / 5
4-bedroom holiday home in Otterlo — photo 4 of 5
4 / 5
4-bedroom holiday home in Otterlo — photo 5 of 5
5 / 5

Vijverlaan 1, Otterlo

Otterlo · Gelderland · Ref BF-108237Source · Vakantiehuismakelaars.nl · listed 31 Oct 2026
Asking price
€330,579
Net yield
2.7%
Gross on asking
14.6%
Est. revenue / yr
€48,316
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
93 m²
Brixfox Score 71 · BKoop (eigen grond)Pool or own lettingFinancial 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.
2.7%
€10,125 net operating income /yr
Gross yield · all-in basis
12.9%
−10.2 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 Otterlo — 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 comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.
Expected ADR
€322
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
41%
Full-year estimate, market-calibrated
Projected annual revenue
€48,316
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· 8.9% of price, auto-calculated
€29,446
Overdrachtsbelasting (transfer tax)€26,446
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€375,025
+13.4% 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
€48,316
Rental management
−€14,495
Booking channel fees
−€1,933
Cleaning & consumables
−€2,416
Park charge (parkbijdrage)
€/yr−€3,050
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€309
Maintenance reserve
−€2,645
Insurance
−€500
Btw on the letting (21%)
−€4,202
Box 3 wealth tax
−€7,141
Net operating income
€10,125/yr
Net yield on all-in investment
2.7%

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% · Brixfox model assumption8%
Yield + value growth
2.7%/yr
2.7% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; 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

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Otterlo · Gelderland

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

71B
Rental YieldAverage
2.7% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyWeak
41% average occupancy
Nightly RateStrong
€322 per night
Visual AppealGood
6/10 visual appeal
Size & SpacePending
93 m² interior — plot not stated
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €322 — positioned in the top tier
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 2.7% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 41% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback37 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 park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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.

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: 2014
Condition: good
View: forest

Listing text from the makelaar, in Dutch

Het vakantiehuis beschikt over een gemeubileerde en gestoffeerde royale woonkamer die hoogwaardig is afgewerkt in rustige kleuren met een open eet en woon gedeelte. Door het gebruik van vele grote raampartijen geniet je van veel ligt inval en creëer je een extra ruimtelijk gevoel. In het vakantiehuis vindt u een moderne, ruime living, ingericht met een stijlvolle design zodat het direct een warme sfeer geeft . Een perfecte plek wanneer u samen wilt genieten van een heerlijke maaltijd, het spelen van een gezelschapsspel of wanneer u simpelweg een film wilt kijken. Doormiddel van terrasdeuren loopt u zo vanuit de woonkamer het betegeld terras op waar u heerlijk kunt genieten van uw ruime kavel en de natuur. In de moderne ingerichte keuken vindt u alles wat u nodig heeft om uw culinaire kunsten te vertonen, waaronder een koel-vriescombinatie, gaskookplaat met ingebouwde afzuiger, combi-magnetron, vaatwasser, waterkoker en koffiezetapparaat. Er zijn 4 ruime slaapkamers waarvan 1 ruime slaapkamer met een tweepersoons stapelbed, kiep-/kantelraamkozijn en nachtkast met opberggelegenheid. De tweede ruime slaapkamer heeft een tweepersoons boxspringbed, een opbergkast, twee kiep-/kantelraamkozijnen en nachtkastjes. de derde ruime slaapkamer heeft een tweepersoons boxspring bed, een opbergkast, kiep-/kantelraamkozijn. De vierde ruime slaapkamer is voorzien van een tweepersoons boxspring bed, een kiep-/kantelraamkozijn en nachtkastjes. ( D De eerste riante en moderne badkamer is voorzien van een ruime inloopdouche, wastafel met meubel en een spiegel. De tweede riante en moderne badkamer bevindt zich op de eerste verdieping en is voorzien van een ruime inloopdouche, radiator, toilet, een wastafel met meubel en kiep-/kantelraamkozijnen. EuroParcs De Zanding Ligt in het prachtige dorpje Otterlo, midden op de Veluwe. Dit vakantiepark is omringd door uitgestrekte bossen, heidevelden en zandverstuivingen, waardoor het een ideale locatie is voor natuurliefhebbers. Nationaal Park De Hoge Veluwe ligt op steenworp afstand, waar je kunt wandelen, fietsen en wilde dieren spotten. Ook het Kröller-Müller Museum, bekend om zijn indrukwekkende Van Gogh-collectie, is vlakbij. Geniet van de rust, ruimte en tal van outdoor activiteiten in deze schitterende omgeving, terwijl je toch op korte afstand bent van gezellige steden als Arnhem en Apeldoorn. Mocht u het huis zelf willen gebruiken en laten verhuren in de periodes dat u er zelf geen gebruik van maakt dan is het mogelijk om u geheel te laten ontzorgen. Het park verzorgt de gehele verhuur van het huis, zoals de reclamecampagnes, boekingen, in-/uitchecken, borg, schoonmaak eigenlijk alles wat met de verhuur te maken heeft. Om u dit alles uit handen te nemen vraagt het park dan 25-30% van de verhuuropbrengst en de resterende 70-75% wordt dan maandelijks aan u uitbetaald. Heeft u vragen die hier niet worden beantwoord of wilt u meer informatie? Neemt u dan gerust vrijblijvend contact met ons op.

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

2 free AI questions a day · a free account gets 5 — 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

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 · Vakantiehuismakelaars.nl

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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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.