Verlengde Haerderweg 5-R17, Doornspijk

Verlengde Haerderweg 5-R17, Doornspijk

Doornspijk

Forest edge · Wooded surroundings · Sheltered position · On a holiday park

€275,000

Asking Price

2

Bedrooms

68 m²

Living Area

Recreatie

Recreatiebestemming

Price
€275,000
Net yield
0.0%
Inquire
2-bedroom holiday home in Doornspijk — photo 1 of 5
Makelaarskantoor de Boer Elburg
1 / 5
2-bedroom holiday home in Doornspijk — photo 2 of 5
2 / 5
2-bedroom holiday home in Doornspijk — photo 3 of 5
3 / 5
2-bedroom holiday home in Doornspijk — photo 4 of 5
4 / 5
2-bedroom holiday home in Doornspijk — photo 5 of 5
5 / 5

Verlengde Haerderweg 5-R17, Doornspijk

Doornspijk · Veluwe · Ref BF-14Source · Makelaarskantoor de Boer Elburg · listed 20 Jun 2026
Asking price
€275,000
Net yield
0.0%
Gross on asking
6.7%
Est. revenue / yr
€18,385
Bedrooms
2
Built area
68 m²
Land
518 m²
Brixfox Score 48 · CKoop (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.
0.0%
€-618 net operating income /yr
Gross yield · all-in basis
5.8%
−5.8 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 Doornspijk — 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
€129
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€18,385
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· 9.1% of price, auto-calculated
€25,000
Overdrachtsbelasting (transfer tax)€22,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€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
€18,385
Rental management
−€5,516
Booking channel fees
−€735
Cleaning & consumables
−€919
Park charge (parkbijdrage)
€/yr−€1,396
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€257
Maintenance reserve
−€2,200
Insurance
−€500
Box 3 wealth tax
−€5,980
Net operating income
€-618/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 €618/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.

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% · Doornspijk 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Doornspijk · 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

48C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
39% average occupancy
Nightly RateAverage
€129 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
518 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 518 m² land — room for expansion or amenities
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
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 39% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback56.1 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)€1,396/yr

The listing states about €1,396 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.

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.

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.

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: 1992
Energy: a
Condition: good
View: forest
Situation: Forest edge · Wooded surroundings · Sheltered position · On a holiday park

Listing text from the makelaar, in Dutch

Genieten van rust, natuur én comfort op de Veluwe Droomt u van een eigen plek midden in de natuur? Aan de rand van het geliefde bospark Dennenrhode staat deze sfeervolle, vrijstaande stenen recreatiebungalow op een royaal perceel van maar liefst 518 m² eigen grond. Hier stapt u vanuit de voordeur direct de uitgestrekte Veluwse bossen en prachtige zandverstuivingen in – een unieke locatie voor natuurliefhebbers, wandelaars en fietsers. Omringd door ruim 500 hectare natuurgebied van Geldersch Landschap & Kasteelen biedt het park een unieke combinatie van rust, ruimte en recreatie. Geniet van prachtige wandel- en fietsroutes, een gezellige brasserie met terras, een verwarmd buitenzwembad en een speeltuin voor de kinderen. De recreatiewoning is oorspronkelijk gebouwd in 1993, maar is de afgelopen jaren volledig gemoderniseerd en aangepast aan de wensen van vandaag. Zo beschikt de woning over een stijlvolle nieuwe keuken (2021) met moderne inbouwapparatuur, een vernieuwde badkamer en toiletruimte en fraaie pvc-vloeren op zowel de begane grond als de verdieping. Hierdoor kunt u direct genieten van een comfortabele en eigentijdse recreatiewoning zonder extra werkzaamheden. Binnen treft u een lichte en gezellige L-vormige woonkamer met houtkachel, waar grote ramen uitzicht bieden op uw eigen bostuin. Via de schuifpui bereikt u het zonnige terras, een heerlijke plek om te ontspannen en te genieten van de rust en het groen. De open keuken is compleet uitgerust met een inductiekookplaat, vaatwasser, koel-/vriescombinatie en afzuigkap. Op de verdieping bevinden zich twee ruime slaapkamers en praktische vaste kastruimte op de overloop, waardoor er voldoende ruimte is voor familie en gasten. Bijzonderheden: - Woonoppervlakte: 68 m² - Perceeloppervlakte: 518 m² eigen grond - Maximaal twee huisdieren toegestaan - Permanente bewoning niet toegestaan - Parkkosten 2026: € 1.396,49 per jaar Deze instapklare recreatiebungalow combineert natuur, rust en comfort op een prachtige boslocatie. Een ideale uitvalsbasis voor ontspanning, wandelen en fietsen in één van de mooiste natuurgebieden van Nederland. Plan een bezichtiging en ervaar zelf de sfeer van deze bijzondere plek.

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 · Makelaarskantoor de Boer Elburg

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.