Dorperheideweg 12-126, Arcen

Dorperheideweg 12-126, Arcen

Arcen

Forest edge · Wooded surroundings · Rural setting · Sheltered position

€209,500

Asking Price

3

Bedrooms

86 m²

Living Area

Recreatie

Recreatiebestemming

Price
€209,500
Net yield
4.7%
ReportInquire
3-bedroom holiday home in Arcen — photo 1 of 5
Vakantiemakelaar
1 / 5
3-bedroom holiday home in Arcen — photo 2 of 5
2 / 5
3-bedroom holiday home in Arcen — photo 3 of 5
3 / 5
3-bedroom holiday home in Arcen — photo 4 of 5
4 / 5
3-bedroom holiday home in Arcen — photo 5 of 5
5 / 5

Dorperheideweg 12-126, Arcen

Arcen · Ref BF-11341Source · Vakantiemakelaar · listed 26 Jun 2026
Asking price
€209,500
Listed 140 days ago
Net yield
4.7%
Gross on asking
19.9%
Est. revenue / yr
€41,787
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
86 m²
Land
300 m²
Brixfox Score 81 · B+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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.
4.7%
€11,485 net operating income /yr
Gross yield · all-in basis
17.1%
−12.4 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 Arcen — 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
€201
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
57%
Full-year estimate, market-calibrated
Projected annual revenue
€41,787
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· 9.4% of price, auto-calculated
€19,760
Overdrachtsbelasting (transfer tax)€16,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€244,260
+16.6% 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
€41,787
Rental management
−€12,536
Booking channel fees
−€1,671
Cleaning & consumables
−€2,089
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€196
Maintenance reserve
−€1,676
Insurance
−€500
Btw on the letting (21%)
−€3,859
Box 3 wealth tax
−€4,525
Net operating income
€11,485/yr
Net yield on all-in investment
4.7%

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
4.7%/yr
4.7% 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

Arcen

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B+
Rental YieldGood
4.7% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
57% average occupancy
Nightly RateGood
€201 per night
Visual AppealAverage
5/10 visual appeal
Size & SpaceAverage
300 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
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
Occupancy at 57% — factor in seasonal gaps
Visual appeal is below average — photos may not compete well on Airbnb listings

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback21.3 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

The listing indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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: 1996
Energy: a
Condition: good
View: forest
Situation: Forest edge · Wooded surroundings · Rural setting · Sheltered position

Listing text from the makelaar, in Dutch

* Vrijstaande en fijne 6-persoons recreatiewoning gelegen aan de bosrijke buitenrand van het park * Voorzien van drie slaapkamers en twee badkamers, waarvan één ensuite is op de begane vloer * Recent vernieuwde PVC-vloeren, badkamers en sanitair * Gelegen op het veelzijdige Resort Arcen in Limburg, uitgebreid faciliteitenaanbod voor jong en oud Deze goed onderhouden vrijstaande Comfort Villa 6 nr. 126 op Resort Arcen biedt een aantrekkelijke combinatie van ruimte, comfort en privacy op een prachtige locatie aan de bosrijke buitenrand van het park. De 6-persoons recreatiewoning is verdeeld over twee verdiepingen en beschikt over drie slaapkamers en twee badkamers, waardoor de woning uitstekend geschikt is voor gezinnen of meerdere gasten. De woning is de afgelopen jaren op diverse onderdelen gemoderniseerd. Zo zijn onder andere de PVC-vloeren vernieuwd en zijn ook de badkamers en het sanitair geüpdatet, wat zorgt voor een frisse en verzorgde uitstraling. Dankzij de ruime opzet, het fijne dakterras en de privacyrijke tuin is dit een heerlijke plek voor zowel eigen recreatief gebruik als verhuur. Resort Arcen Resort Arcen biedt een uitgebreid faciliteitenaanbod en is gelegen in een toeristisch sterke omgeving; een natuurlijk landschap aan de Maas, verscholen tussen bos en heide en aan de rand van het pittoreske dorpje Arcen. In het zeer complete centrumgebouw, gebouwd in Grieks-Romeinse stijl, vind je talloze voorzieningen. Zo is er onder andere een vernieuwd overdekt zwembad, een gezellig familierestaurant met panoramaterras, een pizzeria met indoor speeltuin en een recreatieruimte aanwezig. Stap de woning binnen Bij binnenkomst valt direct de ruime en praktische indeling van deze villa op. De royale woonkamer vormt het hart van de woning en biedt volop ruimte om samen te ontspannen, dineren of gezellig tijd door te brengen. Dankzij de grote raampartijen geniet je van veel natuurlijk licht en een prettige verbinding met de groene tuin. De open keuken sluit mooi aan op de leefruimte en is ingericht voor comfortabel dagelijks gebruik. Op de begane grond bevindt zich een comfortabele slaapkamer met twee eenpersoonsbedden en een eigen televisie. Deze slaapkamer beschikt bovendien over een ensuite badkamer met inloopdouche en wastafel, wat extra comfort en privacy biedt. In de hal bevindt zich daarnaast een separaat toilet. Via de trap bereik je de verdieping, waar nog twee slaapkamers zijn gesitueerd. Eén van deze slaapkamers biedt toegang tot het fijne dakterras, een heerlijke plek om in alle rust van de buitenlucht te genieten. De tweede badkamer op deze verdieping is compleet uitgevoerd met een wastafel, ligbad met douche en toilet. Buiten biedt de tuin veel privacy dankzij de ligging aan de bosrijke buitenrand van het park, waardoor je hier optimaal geniet van rust en natuur. Verhuur en eigen gebruik Voor deze woning op Resort Arcen is verhuur van de accommodatie mogelijk, maar niet verplicht. Op basis van de vraagprijs en goede verhuurresultaten is het mogelijk om een prima netto rendement te realiseren. Download nu de brochure en bekijk de huuropbrengsten en jaarlijkse kosten van deze woning.

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 · Vakantiemakelaar

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.