Lage Bergweg 41-35, Beekbergen

Lage Bergweg 41-35, Beekbergen

Beekbergen

Forest edge · Wooded surroundings · Outside the built-up area · On a holiday park · Quiet road

€145,000

Asking Price

2

Bedrooms

73 m²

Living Area

Recreatie

Recreatiebestemming

Price
€145,000
Net yield
5.5%
Inquire
2-bedroom holiday home in Beekbergen — photo 1 of 5
De Heus Makelaardij
1 / 5
2-bedroom holiday home in Beekbergen — photo 2 of 5
2 / 5
2-bedroom holiday home in Beekbergen — photo 3 of 5
3 / 5
2-bedroom holiday home in Beekbergen — photo 4 of 5
4 / 5
2-bedroom holiday home in Beekbergen — photo 5 of 5
5 / 5

Lage Bergweg 41-35, Beekbergen

Beekbergen · Veluwe · Ref BF-11410Source · De Heus Makelaardij · listed 27 Jun 2026
Asking price
€145,000
Net yield
5.5%
Gross on asking
20.1%
Est. revenue / yr
€29,199
Bedrooms
2
Built area
73 m²
Land
500 m²
Brixfox Score 79 · B+Ground lease (erfpacht)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.
5.5%
€9,612 net operating income /yr
Gross yield · all-in basis
16.7%
−11.2 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 Beekbergen — 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
€170
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€29,199
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· 10.1% of price, auto-calculated
€14,600
Overdrachtsbelasting (transfer tax)€11,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€174,600
+20.4% 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
€29,199
Rental management
−€8,760
Booking channel fees
−€1,168
Cleaning & consumables
−€1,460
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€136
Maintenance reserve
−€1,160
Insurance
−€500
Box 3 wealth tax
−€3,153
Net operating income
€9,612/yr
Net yield on all-in investment
5.5%

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% · Beekbergen 5-yr avg — historical, not a forecast8%
Indicative total return
5.5%/yr
5.5% 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

Beekbergen · Veluwe

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

79B
Rental YieldStrong
5.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
47% average occupancy
Nightly RateAverage
€170 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
500 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 5.5% (fully managed, on all-in cost) — outperforms most villas in this market
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 47% — factor in seasonal gaps
ADR of €170 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback7.9 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.

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: 2002
Energy: d
Situation: Forest edge · Wooded surroundings · Outside the built-up area · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Deze goed onderhouden recreatiewoning ligt op een royaal perceel van 500 m², op een rustige locatie in Beekbergen. De woning beschikt over een lichte woonkamer met schuifpui naar het terras, een complete keuken, twee slaapkamers en een nette badkamer. De fraai aangelegde tuin biedt volop privacy en beschikt over meerdere terrassen waar u in alle rust van het buitenleven kunt genieten. De woning is de afgelopen jaren op belangrijke onderdelen vernieuwd. Zo is in 2024 het dak geïsoleerd en vervangen zijn in 2026 een nieuwe Intergas HR-combiketel geplaatst en het buitenschilderwerk uitgevoerd. Bungalowpark Eldorado is gunstig gelegen tussen Beekbergen en Loenen, midden in de prachtige Veluwse natuur. Bossen, heidevelden en zandverstuivingen bevinden zich op korte afstand. Het park heeft een oppervlakte van circa 10 hectare en beschikt over een goede infrastructuur met geasfalteerde wegen. Vanuit het park maakt u eenvoudig de mooiste wandel- en fietstochten. De Loenense Watervallen liggen op loopafstand en ook het traject van de Veluwsche Stoomtrein Maatschappij loopt langs de achterzijde van het park. Daarnaast is de bereikbaarheid uitstekend via de A50 en A1, waardoor Apeldoorn in circa 15 minuten bereikbaar is. Gebruiksoppervlakte: 73,1 m2 Perceeloppervlakte (erfpacht): 500 m2 Indeling: Via de entree komt u binnen in de hal, waar zich de toiletruimte met fonteintje bevindt. Tevens vindt u hier een praktische bergkast met de opstelling van de recent vernieuwde Intergas HR-combiketel (2026). Vanuit de hal loopt u door naar de verrassend ruime woonkamer. Dankzij de grote raampartijen, de sfeervolle erker en de schuifpui naar het terras wordt de woonkamer overspoeld met daglicht en voelt binnen direct verbonden met buiten. Hier geniet u het hele jaar door van het groene uitzicht en de rust die deze bosrijke omgeving te bieden heeft. De open keuken is uitgevoerd in een praktische hoekopstelling en beschikt over diverse inbouwapparatuur, waaronder een koel-/vriescombinatie, combimagnetron, afzuigkap en een inductiekookplaat. Aan de tegenoverliggende zijde bevindt zich een extra werkblad met veel kastruimte, waardoor u beschikt over verrassend veel opberg- en werkruimte. Via de keuken bereikt u de hoofdslaapkamer en via de hal de tweede slaapkamer. De ruime hoofdslaapkamer is voorzien van een vaste schuifkastenwand en biedt directe toegang tot de badkamer. De tweede slaapkamer beschikt eveneens over een praktische inbouwkast en is ideaal als logeerkamer, kinderkamer of thuiswerkplek. De badkamer is centraal tussen beide slaapkamers gelegen en is compleet ingericht met een wastafelmeubel, douchecabine, tweede toilet en mechanische ventilatie. Aansluitend bevindt zich een separate wasruimte met de aansluitingen voor de wasapparatuur en een eigen buitendeur naar de tuin, wat extra praktisch is tijdens een langer verblijf. De woning is de afgelopen periode op diverse onderdelen verbeterd. Zo zijn in 2024 het dak volledig vernieuwd en geïsoleerd en zijn in 2026 de buitenkozijnen professioneel geschilderd. Daarnaast is de woning voorzien van dubbele beglazing en een recent geplaatste Intergas HR-combiketel, wat bijdraagt aan het comfortabele gebruik van de recreatiewoning. Tuin/perceel: Rondom de recreatiewoning ligt een fraai aangelegde, groene tuin met meerdere terrassen, waardoor u op ieder moment van de dag kunt kiezen voor een plekje in de zon of juist in de schaduw. De vrijstaande houten berging biedt volop ruimte voor fietsen, tuinmeubilair en gereedschap. Kostenoverzicht 2026: Erfpacht: € 3.251,- Parkkosten: € 394,- De akte(s) dient/dienen te passeren bij de vaste notaris: Kuiper van 't Spijker in Putten. Interesse in deze recreatiewoning? Schakel direct uw eigen NVM aankoopmakelaar in. Uw NVM-aankoopmakelaar komt op voor uw belang en bespaart u tijd, geld en zorgen.

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 · De Heus 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.