De Mors 8-05, Delden

De Mors 8-05, Delden

Delden

Forest edge · Sheltered position · On a holiday park · Quiet road

€175,000

Asking Price

2

Bedrooms

68 m²

Living Area

Recreatie

Recreatiebestemming

Price
€175,000
Net yield
0.0%
ReportInquire
2-bedroom holiday home in Delden — photo 1 of 5
Elst&co Makelaars
1 / 5
2-bedroom holiday home in Delden — photo 2 of 5
2 / 5
2-bedroom holiday home in Delden — photo 3 of 5
3 / 5
2-bedroom holiday home in Delden — photo 4 of 5
4 / 5
2-bedroom holiday home in Delden — photo 5 of 5
5 / 5

De Mors 8-05, Delden

Delden · Overijssel · Ref BF-141825Source · Elst&co Makelaars · listed 11 Nov 2026
Asking price
€175,000
Listed 2 days ago
Net yield
0.0%
Gross on asking
4.7%
Est. revenue / yr
€8,226
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
68 m²
Land
380 m²
Brixfox Score 32 · FGround lease (erfpacht)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%
€-4,133 net operating income /yr
Gross yield · all-in basis
4.0%
−4.0 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 Delden — 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
€113
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
20%
Full-year estimate, market-calibrated
Projected annual revenue
€8,226
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· 9.7% of price, auto-calculated
€17,000
Overdrachtsbelasting (transfer tax)€14,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€207,000
+18.3% 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
€8,226
Rental management
−€2,468
Booking channel fees
−€329
Cleaning & consumables
−€411
Park charge (parkbijdrage)
€/yr−€1,200
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€607
Property tax (OZB)
−€164
Maintenance reserve
−€1,400
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€3,780
Net operating income
−€4,133/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 €4,133/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

Delden · 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

32F
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
20% average occupancy
Nightly RateWeak
€113 per night
Visual AppealAverage
5/10 visual appeal
Size & SpaceGood
380 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
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
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 20% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
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

Ground lease (huurgrond / erfpacht)€607/yr

The plot is leased rather than owned, at about €607 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

Park charge (parkkosten / parkbijdrage)€1,200/yr

The listing states about €1,200 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. Huurgrond / erfpacht: the plot is leased, not owned, at about €607 per year on top of the purchase — check the term and the indexation clause.

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 and the ground rent are the figures 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: 2002
Energy: a
Condition: good
View: park-green
Situation: Forest edge · Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Vrijstaande recreatiewoning op een prachtige locatie aan de bosrand van Delden, met golfclub De Lage Mors in de directe omgeving! Ben je op zoek naar een fijne plek voor recreatief eigen gebruik, midden in het groen? Deze vrijstaande woning op bungalowpark "Residentie de Mors" in Delden biedt een prachtige uitvalsbasis om te ontspannen en Twente te ontdekken! Grenzend aan de bosrand, met golfclub De Lage Mors in de directe omgeving en diverse andere voorzieningen, waaronder een tennisvereniging en het nabijgelegen Aparthotel Delden met zwembad en wellnessfaciliteiten, is dit een bijzonder aantrekkelijke locatie. De woning is gebouwd in 2002, staat op 380 m² erfpachtgrond en beschikt over circa 68 m² woonoppervlakte. Binnen vind je een lichte woonkamer met vrijstaande kachel, open keuken, twee slaapkamers en een complete badkamer. De tuin rondom biedt volop ruimte om buiten te zitten en te genieten van de rust en het groen. De ligging aan de rand van Delden is gunstig, met het karakteristieke centrum, Landgoed Twickel en de uitgestrekte natuur van het Twentse buitengebied in de omgeving. Ook de A35 is goed bereikbaar. Of je nu graag wandelt, fietst, golft of gewoon even helemaal tot rust wilt komen, hier heb je alle mogelijkheden binnen handbereik! Tip: Elst&co Makelaars zet altijd een stap extra en presenteert iedere woning met een unieke eigen woningwebsite! Download de brochure op Funda en vind je weg naar de website waar je onder andere virtueel kunt bezichtigen, alle relevante documentatie vindt en bijvoorbeeld meer te weten komt over de voorzieningen in de buurt. Tevens kun je de zonnestand bekijken die voor verschillende data en tijdstippen de zon in huis en tuin laat zien. Indeling Begane grond: Entree/hal met trapopgang en toegang tot de overige vertrekken. Aan de voorzijde bevindt zich een praktische berging/wasruimte met eigen buitendeur, opstelling van de cv-ketel en aansluitingen voor de wasapparatuur. De open keuken is uitgevoerd in een lichte kleurstelling en voorzien van diverse inbouwapparatuur. Aansluitend bevindt zich de gezellige woonkamer met vrijstaande kachel en ramen aan meerdere zijden. Via de openslaande deuren bereik je direct de tuin. Eerste verdieping: Overloop met toegang tot twee slaapkamers en de badkamer. De grootste slaapkamer bevindt zich aan de achterzijde en beschikt over een karakteristiek rond raam en toegang tot het balkon. De tweede slaapkamer ligt aan de voorzijde en heeft eveneens toegang tot een balkon. De badkamer is voorzien van een ligbad, separate douche, wastafel en toilet. Buiten/Tuin: De woning staat op een perceel van 380 m² met een tuin rondom. De achtertuin is circa 190 m² groot en beschikt over een terras, gazon en diverse groene borders. Dankzij de beschutte ligging en het omliggende groen is dit een fijne plek om in alle rust van het buitenleven te genieten. Achter op het perceel staat een vrijstaande houten berging voor fietsen en tuingereedschap. De tuin is tevens achterom bereikbaar en parkeren kan op eigen terrein. Bijzonderheden: - Bouwjaar 2002; - Vrijstaande recreatiewoning op bungalowpark "Residentie de Mors"; - Woonoppervlakte circa 68 m², inhoud circa 251 m³; - Fraai gelegen aan de bosrand van Delden, met golfclub De Lage Mors in de directe omgeving; - Gelegen op 380 m² erfpachtgrond; - Tuin rondom met een achtertuin van circa 190 m²; - Twee slaapkamers en een complete badkamer; - Vrijstaande houten berging van circa 5 m²; - Parkeergelegenheid op eigen terrein; - Energielabel D; - Nefit cv-combiketel uit 2012 (eigendom); - Erfpachtcanon: circa € 606,91 per jaar; - Parkbijdrage 2026: circa € 1.200,- per jaar, onder andere voor het beheer en onderhoud van het park; - Permanente bewoning niet toegestaan; - Op de erfpacht en het gebruik van het perceel zijn voorwaarden van toepassing, zoals opgenomen in de bijbehorende akten. In de koopakte zullen de navolgende zaken worden opgenomen: - Partijen zijn pas gebonden niet eerder dan dat er een schriftelijke koopovereenkomst is getekend door partijen (schriftelijkheidsvereiste). - Het stellen van een bankgarantie/waarborgsom ter grootte van 10% van de koopsom. Aanvaarding: In overleg Interesse in dit huis? Schakel direct jouw eigen NVM-aankoopmakelaar in. Jouw NVM-aankoopmakelaar komt op voor jouw belang en bespaart je tijd, geld en zorg. Adressen van collega NVM-aankoopmakelaars in Twente vind je op Funda.nl en nvmtwente.nl

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 · Elst&co Makelaars

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.