't Hertenspoor 48, Diever

't Hertenspoor 48, Diever

Diever

Wooded surroundings · Sheltered position · On a holiday park · Quiet road

€347,000

Asking Price

2

Bedrooms

84 m²

Living Area

Recreatie

Recreatiebestemming

Price
€347,000
Net yield
0.0%
ReportInquire
2-bedroom holiday home in Diever — photo 1 of 5
Alderik Vos Makelaardij NVM | Buitenstate
1 / 5
2-bedroom holiday home in Diever — photo 2 of 5
2 / 5
2-bedroom holiday home in Diever — photo 3 of 5
3 / 5
2-bedroom holiday home in Diever — photo 4 of 5
4 / 5
2-bedroom holiday home in Diever — photo 5 of 5
5 / 5

't Hertenspoor 48, Diever

Diever · Drenthe · Ref BF-141784Source · Alderik Vos Makelaardij NVM | Buitenstate · listed 11 Nov 2026
Asking price
€347,000
Listed 2 days ago
Net yield
0.0%
Gross on asking
5.1%
Est. revenue / yr
€17,568
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
84 m²
Land
793 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%
€-4,006 net operating income /yr
Gross yield · all-in basis
4.5%
−4.5 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 Diever — 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
€127
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
38%
Full-year estimate, market-calibrated
Projected annual revenue
€17,568
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· 8.9% of price, auto-calculated
€30,760
Overdrachtsbelasting (transfer tax)€27,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€392,760
+13.2% 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
€17,568
Rental management
−€5,270
Booking channel fees
−€703
Cleaning & consumables
−€878
Park charge (parkbijdrage)
€/yr−€2,128
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€324
Maintenance reserve
−€2,776
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€7,495
Net operating income
−€4,006/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 €4,006/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

Diever · Drenthe

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
38% average occupancy
Nightly RateAverage
€127 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
793 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 793 m² land — room for expansion or amenities
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
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 38% — factor in seasonal gaps

Consider carefully.

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

The listing mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€2,128/yr

The listing states about €2,128 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: 1999
Energy: a
Condition: good
View: forest
Situation: Wooded surroundings · Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Luxe genieten met eigen sauna op Landgoed ’t Wildryck Op een rustige plek op Landgoed ’t Wildryck in Diever staat deze bijzonder sfeervolle, misschien wel de mooiste, vrijstaande recreatiewoning op een royaal perceel van 793 m² eigen grond. Een heerlijke plek om te genieten van rust, ruimte en natuur, met een deels zonnige en deels beschutte tuin, volop privacy en een eigen sauna met buitendouche. De woning is volledig met pannen gedekt, op de eerste verdieping aan de achterzijde verlengd, sfeervol ingericht en op verschillende punten verbeterd. Een comfortabele vakantiewoning waar je het hele jaar door kunt genieten van het buitenleven. De tuin is een van de grote pluspunten van deze woning. Rondom het huis ligt een mooie, zonnige bostuin met veel privacy en volop ruimte om buiten te zitten. In 2022 is een prachtige vrijstaande houten berging met overkapping gerealiseerd. In de berging bevindt zich een complete elektrische, Finse sauna en buiten is een bijzondere houten douche met warm en koud water aangebracht, die ook als buitenbad kan worden gebruikt. Een heerlijke plek om na een lange wandeling of fietstocht te ontspannen. Op eigen terrein zijn bovendien twee parkeerplaatsen aanwezig. Voor de elektrische sauna is de elektriciteitsaansluiting in 2022 verzwaard naar een 3-fasenaansluiting (3 x 25 A-aansluiting), zodat men hierop eventueel ook een laadpaal kan aansluiten. Ook binnen is de woning bijzonder sfeervol en verzorgd. De royale woonkamer met aangrenzende voorkamer beschikt over fraaie houten vloeren en een in 2018 geplaatste houtkachel. De open keuken is voorzien van diverse inbouwapparatuur en een gezellige eetbar met barstoelen. In 2025 zijn de woonkamer en keuken opnieuw geschilderd. Op de verdieping zijn fraaie kastenwanden op maat ingebouwd, zowel op de overloop als in de slaapkamer. Hierdoor is er verrassend veel praktische bergruimte en heeft de verdieping een mooie, verzorgde uitstraling. Aan de achterzijde is er tevens een elektrisch rolluik dat zorgt voor extra isolatie en veiligheid bij afwezigheid. Landgoed ’t Wildryck ligt in een prachtige bosrijke omgeving, direct bij het Nationaal Park Drents Friese Wold. Vanuit het park wandel of fiets je zo de uitgestrekte bossen, heidevelden en zandverstuivingen in. Op het landgoed zelf zijn diverse voorzieningen aanwezig, waaronder een overdekt zwembad, restaurant, speeltuinen en fietsverhuur. Ook de gezellige brinkdorpen Diever en Dwingeloo liggen op korte afstand. De woning is geschikt voor eigen recreatief gebruik, maar biedt daarnaast ook de mogelijkheid om deze te verhuren. Zo kun je zelf genieten van deze heerlijke plek en de woning in de overige periodes beschikbaar stellen voor vakantiegangers. De woning wordt volledig gestoffeerd en grotendeels gemeubileerd aangeboden. Dat maakt het extra aantrekkelijk om hier zonder grote voorbereidingen van je eigen vakantieplek te genieten. Een bijzonder complete recreatiewoning waar comfort, sfeer en buitenleven op een mooie manier samenkomen. Kom gerust kijken en ervaar zelf wat deze fijne plek allemaal te bieden heeft. Indeling Begane grond Zijentree met toilet en trapopgang. Comfortabele badkamer voorzien van (regen)douche en badmeubel met thermokranen. Sfeervolle woonkamer met aangrenzende voorkamer voorzien van fraaie houten vloeren, HR houtkachel en dubbele tuindeuren naar de tuin. Open keuken met een keukenopstelling in hoekvorm en voorzien van inbouwapparatuur waaronder een gaskookplaat, afzuigkap, koelkast en vaatwasser. De keuken is uitgebreid met een gezellige eetbar met barstoelen. Vanuit de keuken bereikbare praktische inpandige berging/bijkeuken met witgoedaansluitingen en cv ketel. 1e verdieping Via de hardhouten trap bereikbare overloop met ingebouwde kastenwandoplossingen (slimme hang- en leg systemen) en een separaat toilet met fontein. Twee comfortabele slaapkamers, waarvan één slaapkamer is voorzien van een op maat gemaakte kastenwand. Algemeen Bouwjaar: 1999; Kaveloppervlakte ca. 793 m²; Woonoppervlakte ca. 84 m², overige inpandige ruimte ca. 0 m², gebouwgebonden buitenruimte ca. 7 m², externe buitenruimte ca. 7 m², inhoud ca. 312 m³; Verwarming en warmwatervoorziening door middel van CV-ketel, bouwjaar 2015. Luchtventilatie: nieuwe afzuigmotor in 2026 Goed om te weten • De jaarlijkse parklasten bedragen € 2.128,32 (prijspeil 2026). • De vakantiewoning heeft eigen nutsvoorzieningen en is aangesloten op gas, water, elektra, riolering en kabel. • De woning wordt verkocht, inclusief vrijwel de gehele inboedel indien gewenst en nader te bepalen. • Permanente bewoning is niet toegestaan

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 · Alderik Vos Makelaardij NVM | Buitenstate

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.