Bungalowpark de Vuurdoorn 15, Ermelo

Bungalowpark de Vuurdoorn 15, Ermelo

Ermelo, Gelderland

€217,500

Asking Price

2

Bedrooms

71 m²

Living Area

Price
€217,500
Net yield
1.8%
ReportInquire
2-bedroom holiday home in Ermelo — photo 1 of 5
Select Vakantievastgoed
1 / 5
2-bedroom holiday home in Ermelo — photo 2 of 5
2 / 5
2-bedroom holiday home in Ermelo — photo 3 of 5
3 / 5
2-bedroom holiday home in Ermelo — photo 4 of 5
4 / 5
2-bedroom holiday home in Ermelo — photo 5 of 5
5 / 5

Bungalowpark de Vuurdoorn 15, Ermelo

Ermelo · Gelderland · Ref BF-115044Source · Select Vakantievastgoed · listed 3 Nov 2026
Asking price
€217,500
Net yield
1.8%
Gross on asking
12.9%
Est. revenue / yr
€28,143
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
2
Built area
71 m²
Brixfox Score 68 · BKoop (eigen grond)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.
1.8%
€4,467 net operating income /yr
Gross yield · all-in basis
11.1%
−9.3 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 Ermelo — 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
€147
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€28,143
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, -3% for the photo quality.
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
€20,400
Overdrachtsbelasting (transfer tax)€17,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€252,900
+16.3% 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
€28,143
Rental management
−€8,443
Booking channel fees
−€1,126
Cleaning & consumables
−€1,407
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€203
Maintenance reserve
−€1,740
Insurance
−€500
Btw on the letting (21%)
−€2,309
Box 3 wealth tax
−€4,698
Net operating income
€4,467/yr
Net yield on all-in investment
1.8%

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
1.8%/yr
1.8% 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

Ermelo · 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

68B
Rental YieldWeak
1.8% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
53% average occupancy
Nightly RateAverage
€147 per night
Visual AppealAverage
5/10 visual appeal
Size & SpacePending
71 m² interior — plot not stated
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 1.8% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 53% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback56.6 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.

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: 1992
Condition: good
View: garden

Listing text from the makelaar, in Dutch

Home Aanbod Bemiddeling Projecten Aankoopcursus Contact Over ons Updates Veelgestelde vragen Droomhuis niet gevonden? Terug Bemiddeling Waardebepaling Contractservice Vakantiehuis verkopen Terug Projecten Alle projecten Project verkopen Direct contact? Op Bungalowpark De Vuurdoorn in Ermelo bieden wij deze vrijstaande 4-persoons recreatiewoning op kavel 15 aan. De woning heeft een oppervlakte van circa 71 m² en staat op een royale koopkavel van circa 370 m². Met veel buitenruimte, een eigen carport en een overdekt terras is dit een aantrekkelijke vakantiewoning met volop mogelijkheden voor een nieuwe eigenaar. Aan de woning bevindt zich een eigen parkeerplaats met carport, waardoor de auto direct naast de woning overdekt kan worden geparkeerd. Aan de andere zijde van de woning is boven het terras een overdekte pergola gerealiseerd. Hierdoor ontstaat een fijne beschutte buitenruimte waar u ook bij minder goed weer comfortabel buiten kunt zitten. Binnen beschikt de woning over een ruime woon- en eetkamer met een open keuken. De openslaande deuren naar de tuin zorgen voor veel lichtinval en een directe verbinding met het terras en de royale tuin. De open indeling van de keuken, eetruimte en woonkamer maakt het geheel tot een gezellige centrale leefruimte. De woning beschikt over twee slaapkamers en een badkamer voorzien van een douche, toilet en wastafelmeubel. De woning is gebouwd in 1992 en de inrichting en afwerking zijn op onderdelen wat gedateerd. De woning kan in de huidige staat worden gebruikt, maar biedt tegelijkertijd een mooie basis voor een nieuwe eigenaar die de woning op termijn wil moderniseren en volledig naar eigen smaak wil maken. Met een woonoppervlakte van circa 71 m² en maar liefst 370 m² eigen grond zijn hiervoor volop mogelijkheden. Een groot voordeel van Bungalowpark De Vuurdoorn is de vrijheid die eigenaren hebben. Er geldt geen verhuurverplichting, waardoor u de woning volledig voor eigen recreatief gebruik kunt aankopen. Wilt u wel verhuren, dan mag u de verhuur zelf en in eigen beheer organiseren. Zo houdt u zelf de regie over wanneer u de woning gebruikt en wanneer u deze eventueel aan gasten verhuurt. Daarnaast kent het park zeer lage parklasten, waardoor de jaarlijkse vaste kosten beperkt blijven. Dit is een aantrekkelijk voordeel ten opzichte van veel andere vakantieparken. Bungalowpark De Vuurdoorn ligt in het Veluwse Ermelo, midden in een omgeving die bekendstaat om haar bossen, heidevelden en uitgebreide fiets- en wandelmogelijkheden. Een fijne locatie voor wie rust en natuur zoekt en tegelijkertijd de vrijheid wil hebben om een recreatiewoning naar eigen wens te gebruiken. De woning wordt aangeboden voor € 217.500 k.k., inclusief circa 415 m² eigen grond en vrij van btw. Deze site gebruikt Google Analytics om anonieme informatie zoals bezoekersaantallen en meest populaire pagina's te verzamelen.

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 · Select Vakantievastgoed

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.