Kieftveen 18-56, Voorthuizen

Kieftveen 18-56, Voorthuizen

Voorthuizen

On a holiday park

€145,000

Asking Price

3

Bedrooms

50 m²

Living Area

Recreatie

Recreatiebestemming

Price
€145,000
Net yield
4.3%
ReportInquire
3-bedroom holiday home in Voorthuizen — photo 1 of 5
Recreatiemakelaardij de IJsvogel
1 / 5
3-bedroom holiday home in Voorthuizen — photo 2 of 5
2 / 5
3-bedroom holiday home in Voorthuizen — photo 3 of 5
3 / 5
3-bedroom holiday home in Voorthuizen — photo 4 of 5
4 / 5
3-bedroom holiday home in Voorthuizen — photo 5 of 5
5 / 5

Kieftveen 18-56, Voorthuizen

Voorthuizen · Veluwe · Ref BF-141794Source · Recreatiemakelaardij de IJsvogel · listed 11 Nov 2026
Asking price
€145,000
Listed 2 days ago
Net yield
4.3%
Gross on asking
20.7%
Est. revenue / yr
€29,996
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
3
Built area
50 m²
Land
265 m²
Brixfox Score 78 · 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.
4.3%
€7,501 net operating income /yr
Gross yield · all-in basis
17.2%
−12.9 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 Voorthuizen — 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
€178
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€29,996
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +3% 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· 10.1% of price, auto-calculated
€14,600
Overdrachtsbelasting (transfer tax)€11,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€174,600
+20.4% 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
€29,996
Rental management
−€8,999
Booking channel fees
−€1,200
Cleaning & consumables
−€1,500
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€136
Maintenance reserve
−€1,160
Insurance
−€500
Btw on the letting (21%)
−€2,618
Box 3 wealth tax
−€3,132
Net operating income
€7,501/yr
Net yield on all-in investment
4.3%

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.

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
4.3%/yr
4.3% 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

Voorthuizen · 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

78B+
Rental YieldGood
4.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
46% average occupancy
Nightly RateAverage
€178 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceAverage
265 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Occupancy at 46% — factor in seasonal gaps
ADR of €178 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback23.3 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.

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. 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: d
Condition: excellent
View: garden
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Sfeervol chalet met royale veranda op een kavel eigen grond van ca. 265 m² met veel privacy! Hier is met liefde geleefd... en dat ziet u meteen! Dit vrijstaande chalet van ca. 50 m² is altijd keurig onderhouden en staat op een fraai aangelegde kavel eigen grond van ca. 265 m², helemaal omringd door groene hagen. Zoekt u rust, een fijne uitvalsbasis voor fietsen en wandelen, of vooral veel quality time met het gezin of de kleinkinderen? Dan is dit uw kans op een eigen stukje Veluwe. Sleutel omdraaien en genieten! Uitvoering : Verzorgd vrijstaand chalet van ca. 50 m², gebouwd in 1992 en door de huidige eigenaren altijd met veel zorg en liefde onderhouden. Elke 2 jaar wordt het schilderwerk onderhouden, en in november 2026 voorzien van compleet nieuw dak. De lichtgrijze gevelbekleding met zwarte accenten geeft het chalet een frisse, moderne uitstraling. Aan de voorzijde ligt een royale overkapping over de volle breedte met een verhoogd terras en zwart hekwerk: heerlijk droog buiten zitten, ook als het eens een buitje is. Gelegen op een kavel eigen grond van ca. 265 m² met veel privacy. Indeling : Entree via de hal met garderobe, die toegang geeft tot de slaapkamers en de badkamer. De lichte woonkamer heeft een schuifpui en een grote raampartij die uitkijkt op het groen van de tuin; zo haalt u de natuur gewoon naar binnen. Beschikt over mobiele airco; verwarming via elektrische kachel en deels elektrische vloerverwarming. De open keuken is strak in wit uitgevoerd met zwarte grepen en voorzien van een gaskookplaat, afzuigkap, zwarte spoelbak met zwarte mengkraan en een sfeervolle mozaïekwand in zwart-wit. Bij de keuken is ruimte voor een gezellige eethoek. Er zijn drie slaapkamers: de hoofdslaapkamer met tweepersoonsbed, kastenwand en handige wandplank boven het bed, een tweede slaapkamer met stapelbed en een derde slaapkamer met eenpersoonsbed (waarvan u met de aanwezige onderdelen zelfs nog een stapelbed kunt maken) en kast. Ideaal voor het hele gezin of voor logees! Badkamer met douchecabine met glazen schuifdeuren, wastafelmeubel en toilet. Warm watervoorziening via geiser (2020). In het hele chalet is gekozen voor een rustige, eenduidige stijl in wit en zwart. En dan de tuin... Achter op de kavel staat een berging met hierin nog een koel-vriescombinatie. Tevens fraaie buitenruimte aanwezig; de perfecte plek voor de ligstoelen en de barbecue. Verder is er een paviljoen met loungeset en is de tuin rondom bestraat en omzoomd met groene hagen. Zo heeft u op elk moment van de dag een plekje in de zon of juist in de schaduw. Eigen parkeerplaats. Sanitair : Badkamer met douchecabine met glazen schuifdeuren, wastafelmeubel en toilet. Verwarming : Het chalet beschikt over mobiele airco; verwarming via elektrische kachel en deels elektrische vloerverwarming. Warm watervoorziening via geiser (2020). Overige : Permanente bewoning en inschrijving op dit adres zijn niet toegestaan. Parkkosten 2026 ca. € 1780,= éénmalige bijdrage aan de IJsvogel € 1000,= Inboedel en aanvaarding in overleg. Meer informatie of een bezichtiging plannen? Neem direct contact met ons op, wij vertellen u graag meer! Over Recreatiepark de IJsvogel: De IJsvogel ligt in Voorthuizen, aan de rand van de Veluwe, tussen bossen, heidevelden en gezellige dorpjes. Vanaf uw chalet stapt u zo op de fiets of gaat u wandelen over de vele paden door de bossen. Blijft u liever op het park? Er is het hele jaar door genoeg te doen: binnen- en buitenzwembad, speeltuinen en voetbalkooi, Adventure Minigolf, broodjesservice, horeca met bowlingbanen, animatie, privébioscoop, massage en wellness. Kortom, de ideale plek om te genieten van uw eigen recreatiewoning!

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 · Recreatiemakelaardij de IJsvogel

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.