Bungalowpark Rothenbach 11, Vlodrop

Bungalowpark Rothenbach 11, Vlodrop

Vlodrop, Limburg

€275,000

Asking Price

1

Bedrooms

83 m²

Living Area

Price
€275,000
Net yield
0.0%
ReportInquire
1-bedroom holiday home in Vlodrop — photo 1 of 5
Hendriks Makelaardij Roermond
1 / 5
1-bedroom holiday home in Vlodrop — photo 2 of 5
2 / 5
1-bedroom holiday home in Vlodrop — photo 3 of 5
3 / 5
1-bedroom holiday home in Vlodrop — photo 4 of 5
4 / 5
1-bedroom holiday home in Vlodrop — photo 5 of 5
5 / 5

Bungalowpark Rothenbach 11, Vlodrop

Vlodrop · Limburg · Ref BF-134868Source · Hendriks Makelaardij Roermond · listed 6 Nov 2026
Asking price
€275,000
Net yield
0.0%
Gross on asking
5.8%
Est. revenue / yr
€16,059
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
1
Built area
83 m²
Land
791 m²
Brixfox Score 25 · FKoop (eigen grond)Financial 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.
0.0%
€-2,351 net operating income /yr
Gross yield · all-in basis
5.1%
−5.1 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 Vlodrop — 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
€92
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
50%
Full-year estimate, market-calibrated
Projected annual revenue
€16,059
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, -9% 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· 9.1% of price, auto-calculated
€25,000
Overdrachtsbelasting (transfer tax)€22,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· the listing says this home needs renovation — the published yield excludes that cost; enter your own quote
€
Furniture & STR launch
€
All-in investment
€315,000
+14.5% 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
€16,059
Rental management
−€4,818
Booking channel fees
−€642
Cleaning & consumables
−€803
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€257
Maintenance reserve
−€2,200
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€5,940
Net operating income
−€2,351/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €2,351/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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
0.0%/yr
0.0% 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

Vlodrop · Limburg

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

25F
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
50% average occupancy
Nightly RateWeak
€92 per night
Visual AppealWeak
3/10 visual appeal
Size & SpaceStrong
791 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Generous 791 m² land — room for expansion or amenities
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 50% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

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

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.

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: 1972
Energy: E
Condition: needs-renovation
View: garden

Listing text from the makelaar, in Dutch

Verkocht Bungalowpark Rothenbach 11, Vlodrop 6063 NM Vlodrop Energielabel E Levensloopbestendig wonen Naar eigen wens te moderniseren Groot overdekt terras Royaal perceel Nabij Nationaal Park de Meinweg € 275.000 k.k. Kan ik deze woning betalen? Heb je een vraag over deze woning? Vraagprijs € 275.000 k.k. Soort constructie Bestaande bouw Type Bungalow en vrijstaande woning Locatie Aan bosrand, aan rustige weg en in woonwijk Woonoppervlakte 83 m² Perceel 791 m² Inhoud 368 m³ Bouwjaar 1972 Aantal slaapkamers 1 Slaapkamers Tuin Achtertuin, voortuin en zijtuin Hoofdtuin positie West Garage type Geen garage Verwarming C.v.-ketel Energielabel E Hoe kan ik mijn huis verduurzamen? Huis verduurzamen? Plattegronden Plattegronden Plattegronden Plattegronden Kadastrale kaart Filter op Scholen Banken Fitness centrum Sportcentrums Parken Treinstations Restaurants Café's Filter Geen resultaten gevonden Uitgelicht Voel jij je al thuis? Veel ruimte Talloze opties Hoewel de woning bouwkundig in orde is, biedt het volop kansen om naar eigen smaak te moderniseren. Of je nu droomt van een moderne keuken, een nieuwe badkamer of een frisse kleur op de muren: dit huis staat klaar voor jouw ideeën en persoonlijke stijl. Maak het eigen en creëer jouw droomwoning! Gelijksvloers Toekomstbestendig Deze woning is volledig gelijkvloers, wat betekent dat je hier comfortabel en zorgeloos kunt wonen, ongeacht je levensfase. Met Nationaal Park De Meinweg op loopafstand kun je dagelijks genieten van wandelingen door de prachtige natuur. Hier adem je frisse boslucht in en laat je de drukte van het dagelijks leven achter je. Een perfecte plek voor senioren of iedereen die een toekomstbestendige woning zoekt. Royaal terras Altijd droog Het royale overdekte terras is perfect voor ieder seizoen. In de zomer biedt het schaduw tijdens warme dagen, en in de herfst kun je hier knus zitten met een kop thee terwijl je uitkijkt op de tuin. Het is dé plek voor lange avonden met vrienden en familie, of juist om in alle rust te ontspannen. Een echte toevoeging aan deze woning! Wil je hier meer over lezen? Download de brochure Vragen over deze woning? Onze verkoopmakelaar Joost van der Zanden staat voor je klaar. 0475 31 12 00 06 443 378 72 roermond@hendriks.nl Stel een vraag De verkoper vertelt Levensloopbestendig wonen: Alles gelijkvloers en zonder beperkingen. Prachtige locatie: Op loopafstand van Nationaal Park De Meinweg. Veel buitenruimte: Geniet van een grote tuin en een bijzonder overdekt terras. Aangrenzend bosperceel: Beleef dagelijks de schoonheid van de natuur. Rustige woonwijk: Ontsnap aan de hectiek en ervaar volledige ontspanning. Moderniseer en personaliseer: Maak van deze woning jouw droomhuis! Beschikbaar Apollolaan 21 6074 EH Melick € 425.000 k.k. Beschikbaar Hoge Bunder 25 6042 NM Roermond € 495.000 k.k. Beschikbaar Aan het Stichelen 12 6042 TE Roermond € 499.000 k.k. Beschikbaar Abelenstraat 30 6099 BP Beegden € 475.000 k.k. Beschikbaar Professor Gelissenstraat 20 6081 ET Haelen € 400.000 k.k. Terug naar overzicht Gerelateerd aanbod Meer objecten van het type Woonhuis... Beschikbaar Venusstraat 62 6043 VL Roermond € 285.000 k.k. Beschikbaar Heinsbergerweg 122 6045 CJ Roermond € 325.000 k.k. Beschikbaar Noenever 3 6082 BE Buggenum € 325.000 k.k. Beschikbaar Schutteheide 1-41 6097 HA Heel € 250.000 k.k.

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 · Hendriks Makelaardij Roermond

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.