Nieuw-Loosdrechtsedijk 215-CH026, Loosdrecht

Nieuw-Loosdrechtsedijk 215-CH026, Loosdrecht

Loosdrecht

On navigable water · Open view · Open position · Next to a park · On a holiday park · Quiet road

€725,000

Asking Price

3

Bedrooms

68 m²

Living Area

Recreatie

Recreatiebestemming

Price
€725,000
Net yield
0.4%
ReportInquire
3-bedroom holiday home in Loosdrecht — photo 1 of 5
Veerman Makelaars
1 / 5
3-bedroom holiday home in Loosdrecht — photo 2 of 5
2 / 5
3-bedroom holiday home in Loosdrecht — photo 3 of 5
3 / 5
3-bedroom holiday home in Loosdrecht — photo 4 of 5
4 / 5
3-bedroom holiday home in Loosdrecht — photo 5 of 5
5 / 5

Nieuw-Loosdrechtsedijk 215-CH026, Loosdrecht

Loosdrecht · Ref BF-1148Source · Veerman Makelaars · listed 21 Jun 2026
Asking price
€725,000
Net yield
0.4%
Gross on asking
8.2%
Est. revenue / yr
€59,588
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
68 m²
Land
306 m²
Brixfox Score 60 · C+Koop (eigen grond)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.
0.4%
€3,409 net operating income /yr
Gross yield · all-in basis
7.4%
−7.0 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 Loosdrecht — 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
€350
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€59,588
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +10% for the position on navigable water the listing states (+13% in total with the photo quality) — measured against Dutch comps, not assumed.
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· 8.4% of price, auto-calculated
€61,000
Overdrachtsbelasting (transfer tax)€58,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€801,000
+10.5% 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
€59,588
Rental management
−€17,876
Booking channel fees
−€2,384
Cleaning & consumables
−€2,979
Park charge (parkbijdrage)
€/yr−€4,050
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€678
Maintenance reserve
−€5,800
Insurance
−€500
Btw on the letting (21%)
−€4,752
Box 3 wealth tax
−€15,660
Net operating income
€3,409/yr
Net yield on all-in investment
0.4%

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
0.4%/yr
0.4% 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

Loosdrecht

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

60C+
Rental YieldWeak
0.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
46% average occupancy
Nightly RateStrong
€350 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceGood
306 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €350 — positioned in the top tier
Stunning visuals (8/10) — commands premium nightly rates
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
Net yield of 0.4% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 46% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback235 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€4,050/yr

The listing states about €4,050 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.

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.

Park: vakantiepark MarinaPark Residentie Nieuw

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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

Year built: 2022
Energy: a
Condition: excellent
View: water
Situation: On navigable water · Open view · Open position · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Open huis: vrijdag 10 april van 16.00 - 17.00 uur. Aanmelden kan via 035-5825333 of via de mail! Luxe recreatievilla aan het water – met zwembad, bijgebouw en eigen aanlegsteiger! Nieuw-Loosdrechtsedijk 215C-H026 – MarinaPark Residentie Nieuw Loosdrecht Wakker worden met een kop koffie op uw eigen zonnige terras met uitzicht over het water? Deze instapklare recreatievilla biedt het ultieme vakantiegevoel – 365 dagen per jaar. Gelegen op een royaal perceel van 306 m², staat deze vrijstaande, in 2022 gebouwde recreatievilla in nieuwstaat te schitteren. Compleet met verwarmd zoutwater zwembad, vrijstaand gastenverblijf en een privé aanlegsteiger voor uw boot. De villa ligt op het kleinschalige en luxe vakantiepark MarinaPark Residentie Nieuw Loosdrecht, waar rust, natuur en comfort samenkomen. Wat deze recreatiewoning uniek maakt: - Zonnige en fraai aangelegde tuin aan het water voorzien van keramische tegels, olijfbomen, extra verlichting rondom de recreatievilla, een hekwerk en beregeningssysteem op timer. - Luxe verwarmd zoutwater zwembad met kleurverlichting, elektrisch rolluik, robot, automatisch regulatie PH en warmtepomp. - Vrijstaand bijgebouw met extra slaapkamer en badkamer – ideaal voor gasten. - Eigen aanlegsteiger met directe vaarverbinding naar de Loosdrechtse Plassen. - Ruim terras met sfeervolle buitenhaard – het hele jaar door genieten. - Parkeergelegenheid op eigen terrein voor twee auto's. - Laadpaal aanwezig. - Volledig instapklaar – verhuizen is alleen nog een kwestie van dozen uitpakken. Indeling hoofdwoning: Binnenkomst via de hal met modern toilet. De lichte en sfeervolle woonkamer is omgeven door raampartijen en voorzien van airco en een schuifpui naar het terras. De open keuken is luxe afgewerkt en compleet uitgerust met inbouwapparatuur, waaronder een Quooker, combi magnetron, vaatwasser, koel-/vriescombinatie, inductiekookplaat met geïntegreerde afzuiging en een verhoogde spat rand. Er zijn twee ruime slaapkamers, beide met airco, schuifpui naar de tuin én een eigen badkamer. Eén badkamer heeft een inloopdouche; de andere een ligbad – perfect voor ontspanning na een dag op het water. Bijgebouw (ca. 8 m²): Ideaal als gastenverblijf of extra privacy voor logés. Voorzien van een slaapkamer met airco, een moderne badkamer met inloopdouche, zwevend toilet en wastafelmeubel. Aangrenzend vindt u een handige berging met cv-installatie en aansluiting voor wasmachine en droger. Extra kenmerken: - Bouwjaar 2022 – volledig geïsoleerd en voorzien van dubbel glas. - Totale woonoppervlakte ca. 68 m² | Inhoud ca. 278 m³. - Verwarming en warm water via cv-installatie. - Elektrische zonwering aanwezig. - Drie slaapkamers, drie badkamers – maximaal comfort. - Alle verlichting is dimbaar. - Inclusief tuinset en hangstoel. - Parklasten: Circa € 4.050,- inclusief BTW per jaar. - Indien zakelijk gekocht: € 725.000,- exclusief BTW. (€152.250,- BTW) - Permanente bewoning niet toegestaan. De locatie: In een van de mooiste watersportgebieden van Nederland, omringd door jachthavens, natuur en gezellige restaurants. Binnen 30 minuten rijdt u naar Amsterdam, Utrecht of Hilversum. Alles wat u nodig heeft – winkels, scholen, natuur en ontspanning – is binnen handbereik. Een unieke kans voor wie luxe, privacy en waterliefde wil combineren. Maak vandaag nog een vrijblijvende afspraak en laat u verrassen door deze parel aan het water!

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 · Veerman Makelaars

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.