Hexelseweg 80-211, Hoge Hexel

Hexelseweg 80-211, Hoge Hexel

Hoge Hexel

On a holiday park

€184,500

Asking Price

2

Bedrooms

48 m²

Living Area

Recreatie

Recreatiebestemming

Price
€184,500
Net yield
5.6%
Inquire
2-bedroom holiday home in Hoge Hexel — photo 1 of 5
BuitenLeven Recreatiemakelaar
1 / 5
2-bedroom holiday home in Hoge Hexel — photo 2 of 5
2 / 5
2-bedroom holiday home in Hoge Hexel — photo 3 of 5
3 / 5
2-bedroom holiday home in Hoge Hexel — photo 4 of 5
4 / 5
2-bedroom holiday home in Hoge Hexel — photo 5 of 5
5 / 5

Hexelseweg 80-211, Hoge Hexel

Hoge Hexel · Overijssel · Ref BF-1375Source · BuitenLeven Recreatiemakelaar · listed 21 Jun 2026
Asking price
€184,500
Net yield
5.6%
Gross on asking
19.1%
Est. revenue / yr
€35,188
Bedrooms
2
Built area
48 m²
Land
283 m²
Brixfox Score 81 · B+Koop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
5.6%
€12,054 net operating income /yr
Gross yield · all-in basis
16.2%
−10.6 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 Hoge Hexel — 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
€151
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
64%
Full-year estimate, market-calibrated
Projected annual revenue
€35,188
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· 9.6% of price, auto-calculated
€17,760
Overdrachtsbelasting (transfer tax)€14,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€217,260
+17.8% 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
€35,188
Rental management
−€10,556
Booking channel fees
−€1,408
Cleaning & consumables
−€1,759
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€173
Maintenance reserve
−€1,476
Insurance
−€500
Box 3 wealth tax
−€4,012
Net operating income
€12,054/yr
Net yield on all-in investment
5.6%

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% · Hoge Hexel 5-yr avg — historical, not a forecast8%
Indicative total return
5.6%/yr
5.6% 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

Hoge Hexel · Overijssel

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B
Rental YieldStrong
5.6% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyGood
64% average occupancy
Nightly RateAverage
€151 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
283 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.6% (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
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Park rental pool only
ADR of €151 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.2 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 runs through the park’s rental pool

Park rental pool

Independent 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.

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: LandalOperator: LandalLetting: Central rental pool

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. 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. 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: 2021
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Luxe waterlodge met eigen steiger – direct aan de grote recreatieplas Wil je genieten van jouw eigen comfortabele lodge op een prachtige plek aan het water? Deze compleet ingerichte, luxe woning op Recreatiepark De Tolplas biedt een unieke combinatie van topligging, sterke verhuurprestaties en professionele exploitatie. Je kunt de waterlodge volledig verhuren, maar je kunt ook kiezen voor een ideale combinatie van eigen ontspanning en verhuuropbrengsten. Je mag de lodge 89 dagen per jaar voor eigen gebruik reserveren, de overige dagen wordt deze professioneel verhuurd via de parkorganisatie. Zo geniet je zelf van je tweede huis én profiteer je van een mooi rendement. De woning op eigen grond wordt aangeboden inclusief inventaris en lopende verhuur. Uitstekende verhuurpositie & bewezen rendement De waterlodge heeft een absolute topligging: midden aan de lange zijde van de grote recreatieplas met vrij uitzicht over het water, de foto’s spreken voor zich! De woning behoort dan ook structureel tot de meest gewilde accommodaties op het park. De duurzame, tropisch hardhouten (bankirai) steiger van maar liefst 4 x 3 meter vormt een onderscheidende meerwaarde en vergroot de aantrekkingskracht voor huurders aanzienlijk. Zwemmen, suppen, vissen of kanoën kan direct vanaf de eigen steiger. De woning wordt dan ook veelal met voorkeur geboekt. Deze sterke marktpositie vertaalt zich in solide cijfers: • Sinds de oplevering van de woning in 2021 is het gemiddeld historisch netto rendement ruim € 7.000 per jaar. Dit rendement is berekend na aftrek van álle daadwerkelijk gerealiseerde kosten, waaronder verhuurcommissie Landal & Recreatiepark De Tolplas, volledige onderhoudskosten woning, parklasten, verzekeringen, energieverbruik en gemeentelijke belastingen. De volledige rendementsberekening is uiteraard inzichtelijk en op aanvraag beschikbaar. Volledig ontzorgde exploitatie De professionele verhuur verloopt via de parkorganisatie van Recreatiepark De Tolplas in samenwerking met Landal. Dit betekent: • Professionele marketing en boekingen • Administratieve afhandeling • Gastenontvangst en service • Parkbeheer en onderhoud Je profiteert van stabiele inkomsten, zonder operationele zorgen. Hoogwaardige uitvoering & compleet ingericht De woning is hoogwaardig afgewerkt, uitstekend onderhouden en wordt volledig gemeubileerd verkocht. Indeling: Sfeervolle, lichte woonkamer met grote raampartij en openslaande deuren naar het royale terras aan het water; de ruime, stijlvol gemeubileerde living (inclusief smart-tv) en de ronde eettafel maken het compleet. De luxe keuken is voorzien van een vaatwasser, koel-vriescombinatie, magnetron/oven en inductiekookplaat. In de kast naast de keuken staat de wasmachine. Er zijn twee slaapkamers: de ruime master bedroom met boxspringbedden heeft een grote kledingkast. De tweede slaapkamer heeft twee losse boxspringbedden en handige kastruimte. In de moderne badkamer vind je een regendouche, een stijlvol wastafelmeubel en een designradiator. Het toilet is separaat. De woning beschikt over een airconditioning (ook als verwarming te gebruiken) en CV. Alle ramen zijn voorzien van horren en er is een eigen parkeerplaats voor één auto. Sterke locatie met complete parkfaciliteiten Het park biedt rust, veel groen, kwaliteit en uitstekende voorzieningen zoals een tennisbaan, fietsverhuur, een jeu de boulesbaan, een kabelbaan, speeltoestellen, een pannakooi en een airtrampoline. Blikvanger is natuurlijk de grote recreatieplas. In het gezellige restaurant kun je lekker lunchen of dineren. Op mooie dagen is het goed toeven op het terras aan het water. In het receptiegebouw vind je een kleine winkel met streekproducten en een dagelijkse broodjesservice. In de directe omgeving kun je prachtige fiets-en wandeltochten maken. Deze combinatie van natuur, recreatie en comfort maakt de lodge aantrekkelijk voor een brede doelgroep. Interesse? Neem vrijblijvend contact op voor aanvullende informatie of een bezichtiging.

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 · BuitenLeven Recreatiemakelaar

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.