Vijverlaan 1-TH13, Otterlo

Vijverlaan 1-TH13, Otterlo

Otterlo

Forest edge · Wooded surroundings · On a holiday park

€65,000

Asking Price

1

Bedrooms

25 m²

Living Area

Recreatie

Recreatiebestemming

Price
€65,000
Net yield
9.2%
Inquire
1-bedroom holiday home in Otterlo — photo 1 of 5
Veluwe Chalets Makelaars
1 / 5
1-bedroom holiday home in Otterlo — photo 2 of 5
2 / 5
1-bedroom holiday home in Otterlo — photo 3 of 5
3 / 5
1-bedroom holiday home in Otterlo — photo 4 of 5
4 / 5
1-bedroom holiday home in Otterlo — photo 5 of 5
5 / 5

Vijverlaan 1-TH13, Otterlo

Otterlo · Veluwe · Ref BF-1496Source · Veluwe Chalets Makelaars · listed 21 Jun 2026
Asking price
€65,000
Net yield
9.2%
Gross on asking
34.9%
Est. revenue / yr
€22,678
Bedrooms
1
Built area
25 m²
Land
200 m²
Brixfox Score 94 · A+Ground lease (erfpacht)Pool or own lettingRecreatiebestemmingFinancial 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.
9.2%
€8,090 net operating income /yr
Gross yield · all-in basis
25.7%
−16.5 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 Otterlo — 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
€127
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€22,678
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· 12.6% of price, auto-calculated
€8,200
Overdrachtsbelasting (transfer tax)€5,200
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€88,200
+35.7% 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
€22,678
Rental management
−€6,803
Booking channel fees
−€907
Cleaning & consumables
−€1,134
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€61
Maintenance reserve
−€520
Insurance
−€500
Box 3 wealth tax
−€1,413
Net operating income
€8,090/yr
Net yield on all-in investment
9.2%

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% · Otterlo 5-yr avg — historical, not a forecast8%
Indicative total return
9.2%/yr
9.2% 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

Otterlo · 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

94A
Rental YieldStrong
9.2% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyAverage
49% average occupancy
Nightly RateAverage
€127 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceAverage
200 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 9.2% (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
Occupancy at 49% — factor in seasonal gaps
ADR of €127 limits revenue ceiling — consider repositioning potential

Strong candidate at this price.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback4.4 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

The park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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: EuroparcsOperator: EuroParcsLetting: Rental pool or independent letting

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: 2018
Energy: d
Condition: good
View: forest
Situation: Forest edge · Wooded surroundings · On a holiday park

Listing text from the makelaar, in Dutch

Charmant Tiny House midden in de natuur van Otterlo Op een prachtige, bosrijke locatie aan de Vijverlaan 1 in Otterlo bevindt zich dit sfeervolle en uitstekend onderhouden Tiny House uit 2018. Met een woonoppervlakte van circa 25 m² en een perceel van ongeveer 200 m² huurgrond is dit de ideale plek voor rustzoekers en natuurliefhebbers die willen genieten van de Veluwe. Bij aankomst valt direct het gezellige terras op, waar u heerlijk kunt ontspannen in een groene en rustige omgeving. Aan de achterzijde van het perceel bevindt zich een gezamenlijke binnenplaats met onder andere een vuurkorf, hottub en een zitplek, wat zorgt voor een extra dimensie aan comfort en beleving. Het Tiny House is volledig uitgevoerd in hout, wat zorgt voor een warme en natuurlijke uitstraling. Dankzij de hoogte profiteert de woning van een aangename lichtinval, waardoor het interieur ruimtelijk en uitnodigend aanvoelt. De praktische indeling maakt optimaal gebruik van de beschikbare ruimte. De keuken is compleet uitgerust met een inductiekookplaat, magnetron, koelkast en voldoende opbergruimte. De badkamer is voorzien van een douche en toilet en is in 2025 nog voorzien van een nieuwe vloer. Voor warm water is er een elektrische boiler aanwezig. De verwarming wordt verzorgd door twee elektrische panelen en een sfeervolle pelletkachel, waardoor het Tiny House ook in de koudere maanden comfortabel is. De slaapruimte bevindt zich boven en biedt plaats aan twee personen. Daarnaast zijn alle ramen voorzien van raambekleding, wat zorgt voor privacy en comfort. Dit object wordt aangeboden voor € 65.000 v.o.n. en is gelegen op huurgrond. Permanente bewoning en inschrijving op dit adres zijn niet toegestaan. Bent u op zoek naar een unieke recreatiewoning op een toplocatie in de natuur? Dan is dit Tiny House absoluut een bezichtiging waard. Meer informatie? Kijk op onze website of bel ons. Over “Europarcs De Zanding” Europarcs De Zanding is gelegen in Otterlo, midden op de Veluwe. Rondom het park zijn eindeloze bossen te vinden waar u naar hartenlust kunt fietsen en wandelen. Het uiterst diverse park heeft een groene en zeer goed onderhouden uitstraling waardoor u ontspannen geniet van uw vrije tijd. Het park biedt faciliteiten met o/a - Een strand en natuurmeer - Een overdekt zwembad met wellness faciliteiten - Een restaurant en snackbar - Diverse sport en spelfaciliteiten - Een supermarkt - Een animatieteam Wilt u toch meer activiteiten buiten het park doen, dan biedt deze geweldige locatie genoeg mogelijkheden. Denk bijvoorbeeld aan: - Nationaal park De Hoge Veluwe - Paleis het Loo - Kröller-Müller Museum - Planken Wambuis (prachtige wandelroute) - Mosselse Zand Kenmerken: Soort bouw: Houtbouw Materiaal buitenzijde: Hout Bouwjaar: 2018 Aantal slaapkamers: 1 Warmtebron: Elektrische kachel + boiler + pellet kachel Vloerbedekking: Gietvloer Perceel oppervlakte: Ca. 200 m² Woonoppervlakte: Ca. 25 m² Soort grond: Huurgrond Adres: Vijverlaan 1 Plaats / Park: Otterlo Huur per jaar: Ca. € 6.865,- Prijs: € 65.000,- v.o.n. BTW van toepassing: Ja Huisdieren toegestaan: Ja Inventaris: Inclusief Stoffering: Inclusief Verhuurmogelijkheden: Ja, via het park Oriëntatie tuinligging: Zuid Inschrijving op dit adres en permanente bewoning is niet mogelijk!

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 · Veluwe Chalets 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 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.