Koeweg 17-326A, Epe

Koeweg 17-326A, Epe

Epe

Waterfront · Wooded surroundings · Outside the built-up area · On a holiday park

€122,500

Asking Price

2

Bedrooms

47 m²

Living Area

Recreatie

Recreatiebestemming

Price
€122,500
Net yield
9.5%
Inquire
2-bedroom holiday home in Epe — photo 1 of 5
De Heus Makelaardij
1 / 5
2-bedroom holiday home in Epe — photo 2 of 5
2 / 5
2-bedroom holiday home in Epe — photo 3 of 5
3 / 5
2-bedroom holiday home in Epe — photo 4 of 5
4 / 5
2-bedroom holiday home in Epe — photo 5 of 5
5 / 5

Koeweg 17-326A, Epe

Epe · Veluwe · Ref BF-1398Source · De Heus Makelaardij · listed 21 Jun 2026
Asking price
€122,500
Net yield
9.5%
Gross on asking
29.1%
Est. revenue / yr
€35,706
Bedrooms
2
Built area
47 m²
Land
230 m²
Brixfox Score 81 · B+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.
9.5%
€14,272 net operating income /yr
Gross yield · all-in basis
23.8%
−14.3 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 Epe — 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
€146
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€35,706
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — 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· 10.4% of price, auto-calculated
€12,800
Overdrachtsbelasting (transfer tax)€9,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€150,300
+22.7% 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
€35,706
Rental management
−€10,712
Booking channel fees
−€1,428
Cleaning & consumables
−€1,785
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€115
Maintenance reserve
−€980
Insurance
−€500
Box 3 wealth tax
−€2,664
Net operating income
€14,272/yr
Net yield on all-in investment
9.5%

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% · Epe 5-yr avg — historical, not a forecast8%
Indicative total return
9.5%/yr
9.5% 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

Epe · 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

81B
Rental YieldStrong
9.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
67% average occupancy
Nightly RateAverage
€146 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
230 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 9.5% (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
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
ADR of €146 limits revenue ceiling — consider repositioning potential
Compact plot at 230 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback4.9 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.

Park: vakantiepark Remboe Village

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: 2000
Energy: d
Condition: good
View: water
Situation: Waterfront · Wooded surroundings · Outside the built-up area · On a holiday park

Listing text from the makelaar, in Dutch

Genieten van rust, natuur en comfort op een prachtige plek op de Veluwe! Deze sfeervolle, volledig geïsoleerde recreatiewoning beschikt over centrale verwarming, dubbel glas en isolatie van bodem tot dak (inclusief alle wanden), waardoor u hier het hele jaar door comfortabel kunt verblijven. De woning beschikt over een lichte woonkamer met grote raampartijen, een halfopen keuken, twee slaapkamers en een fraai aangelegde tuin met meerdere terrassen. Het perceel grenst direct aan een sfeervolle vijverpartij en biedt volop privacy en een heerlijk buitengevoel. Gelegen op het verzorgde vakantiepark Remboe Village, midden tussen de bossen en nabij diverse wandel-, fiets- en recreatiemogelijkheden. Gebruiksoppervlakte: 47,3 m2 Externe bergruimte: 4,3 m2 Perceeloppervlakte (eigen grond): 230 m2 Begane grond: Via de entree komt u binnen in deze sfeervolle recreatiewoning, waar direct de lichte en verzorgde uitstraling opvalt. Vanuit de hal heeft u toegang tot het separate toilet, de badkamer, een slaapkamer en de leefruimte. De badkamer is praktisch ingericht met een douche en wastafel, terwijl het separate toilet zich direct daarnaast bevindt. Wanneer u verder loopt, komt u in de gezellige woonkamer met open eetgedeelte. Dankzij de grote raampartijen rondom en de deur naar het terras geniet u hier van veel natuurlijk licht en een fijne verbinding met buiten. De woonkamer biedt voldoende ruimte voor een comfortabele zithoek en kijkt prachtig uit op het groen van de omliggende tuin. De eethoek bevindt zich centraal in de leefruimte en vormt een gezellige plek om samen te tafelen. Aansluitend bevindt zich de halfopen keuken, uitgevoerd in een lichte opstelling met diverse kastruimte en praktische werkruimte. De recreatiewoning beschikt over twee slaapkamers. De hoofdslaapkamer is voorzien van grote ramen en een deur naar buiten, waardoor u hier wakker wordt met uitzicht op het groen en directe toegang heeft tot het terras. De tweede slaapkamer is ingericht met een stapelbed en daarmee ideaal als kinder- of logeerkamer. Tuin: Rondom de woning ligt een beschutte en fraai aangelegde tuin met meerdere terrassen en zitplekken. Of u nu wilt genieten van de zon, de rust van de natuur of gezellig buiten wilt eten; op ieder moment van de dag vindt u hier een fijne plek. De volwassen begroeiing en groene hagen zorgen daarbij voor volop privacy en een heerlijk vakantiegevoel midden in het bosrijke Epe. Extra bijzonder is de ligging aan het water: het perceel grenst direct aan een sfeervolle vijverpartij, wat zorgt voor een vrij en rustgevend uitzicht en een unieke beleving van het buitenleven. Kostenoverzicht 2026: Parkbijdrage: € 1723,40 Afvalstoffenheffing: € 22,70 Vakantiepark Remboe Village: Het park Remboe Village beschikt over groot buitenzwembad, receptie, speeltuin, tafeltennistafel, spingkussen, wasserette, sportveld, goede service en vooral veel vrijheid! In de nabije omgeving bevinden zich diverse prachtige wandel-/fietspaden. De nabije omgeving: Remboe Village ligt direct grenzend aan Landgoed Tongeren en diverse prachtige fiets- en wandelroutes. Het gezellige dorp Epe bevindt zich op ca. 5 kilometer en beschikt over diverse restaurants en horecagelegenheden. Elburg en Harderwijk bieden mogelijkheden voor watersportliefhebbers. Door centrale ligging zijn Apeldoorn, Zwolle, Elburg en Harderwijk zeer goed bereikbaar. 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.