Immenweg 15-R173, Lunteren
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
What it earns, what it costs to own, and the net yield
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.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.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.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.
Where it sits, and who confirms it
Location
Approximate areaLunteren · Veluwe
Loading Map...
Score, and what could go wrong
Brixfox Score
Consider carefully.
Risk & what-if
The park, the zoning and the tax the numbers rest on
Letting runs through the park’s rental pool
Park rental poolIndependent 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.
Annual charges stated in this listing
Park charge (parkkosten / parkbijdrage)€2,578/yr
The listing states about €2,578 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.
Does not cover its running costs
On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.
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.
Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. 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; the park charge is the figure this listing states rather than a market assumption. 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
Listing text from the makelaar, in Dutch
Immenweg 15-173 Welkom bij deze Wellness Recreatiewoning op Landgoed De Scheleberg in Lunteren! Een sfeervol chalet op een schitterend plekje aan de bosrand. - Geschikt voor 5 personen - Fraaie hoekkeuken - Sauna en jacuzzi in de tuin - Tuin met veel privacy direct aan het bos - Geheel gemeubileerd INDELING Vanuit de ruime woonkamer heb je de door twee paar openslaande deuren direct uitzicht op de tuin en het bos. De moderne hoekkeuken heeft een U-opstelling en is uitgerust met een oven, gaskookplaat, afzuigkap, vaatwasser, koelkast en vriezer. De keuken biedt alle gemakken voor het bereiden van heerlijke maaltijden. Het 5-persoons chalet beschikt over twee slaapkamers met vaste kastruimte. De nette badkamer is voorzien van een stortdouche, toilet en wastafelmeubel. Er is een aparte ruimte aanwezig met een wasmachine en cv-ketel. De woning is in alle ruimtes voorzien van een laminaatvloer en wordt compleet gemeubileerd opgeleverd, zodat je direct kunt genieten van je vakantie. TUIN De ruime tuin biedt alles wat je nodig hebt voor ultieme ontspanning. Geniet van een eigen sauna en jacuzzi, en ervaar de luxe van een privé wellness aan huis. Dankzij de ligging aan de bosrand en de strategische plaats van het chalet heb je volop privacy en kun je in alle volop genieten van de rust, ruimte en natuur! De berging biedt ruimte voor tuingereedschap en fietsen. Aan de voorzijde van het chalet kun je de auto kwijt op eigen terrein. LOCATIE Landgoed De Scheleberg ligt centraal in Nederland en combineert rust met recreatie. Of je nu wilt wandelen in het bos of op zoek bent naar wat vertier, het park biedt het allemaal. Geniet van faciliteiten zoals een verwarmd buitenzwembad, tennisbaan, speeltuin, voetbalveld, kidsclub, fietsverhuur en een restaurant. De omgeving is ideaal voor natuurliefhebbers, met prachtige bossen en zandverstuivingen om te wandelen, mountainbiken of paardrijden. Voor een leuk uitstapje zijn de gezellige plaatsen Ede, Lunteren, Barneveld en Otterlo perfect voor een fietstocht. ALGEMEEN - Sauna en jacuzzi van 2020 - Wasmachine aanwezig - Compleet gemeubileerd en gestoffeerd - Huisdieren zijn toegestaan op het park - Parkeerplaats op eigen terrein - Permanente bewoning is niet toegestaan - Eventuele verhuur gaat via het park, na goedkeuring van het park Jaarlijkse kosten 2026 incl. BTW: - Parkservicebijdrage: € 2577,90 - Afvalstoffenheffing: € 252,44 - Internet: € 300,00 - CAI: € 180,00 - Videma: € 52,49 INTERESSE? Vragen of een vrijblijvende bezichtiging inplannen? Neem direct contact met ons op!
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
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.
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.