Hexelseweg 80-Z333, Hoge Hexel

Hexelseweg 80-Z333, Hoge Hexel

Hoge Hexel

On a holiday park

€175,000

Asking Price

3

Bedrooms

62 m²

Living Area

Recreatie

Recreatiebestemming

Price
€175,000
Net yield
1.6%
ReportInquire
3-bedroom holiday home in Hoge Hexel — photo 1 of 5
BuitenLeven Recreatiemakelaar
1 / 5
3-bedroom holiday home in Hoge Hexel — photo 2 of 5
2 / 5
3-bedroom holiday home in Hoge Hexel — photo 3 of 5
3 / 5
3-bedroom holiday home in Hoge Hexel — photo 4 of 5
4 / 5
3-bedroom holiday home in Hoge Hexel — photo 5 of 5
5 / 5

Hexelseweg 80-Z333, Hoge Hexel

Hoge Hexel · Overijssel · Ref BF-160013Source · BuitenLeven Recreatiemakelaar · listed 12 Nov 2026
Asking price
€175,000
Listed 1 day ago
Net yield
1.6%
Gross on asking
11.7%
Est. revenue / yr
€20,421
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
62 m²
Land
445 m²
Brixfox Score 63 · C+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.
1.6%
€3,363 net operating income /yr
Gross yield · all-in basis
9.9%
−8.3 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 Hoge Hexel — 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
€109
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
51%
Full-year estimate, market-calibrated
Projected annual revenue
€20,421
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
€20,421
Rental management
−€6,126
Booking channel fees
−€817
Cleaning & consumables
−€1,021
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
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
€3,363/yr
Net yield on all-in investment
1.6%

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
1.6%/yr
1.6% 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

Hoge Hexel · 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

63C+
Rental YieldWeak
1.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
51% average occupancy
Nightly RateWeak
€109 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
445 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
Net yield of 1.6% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 51% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback61.6 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 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.

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: 2021
Energy: d
Condition: excellent
View: garden
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Lodge Schipbeek – recreatief genieten én interessant voor de verhuur! Op zoek naar een recreatiewoning waar je jouw eigen vakantieplezier kunt combineren met verhuurmogelijkheden? Dan is deze vrijstaande Lodge Schipbeek op Recreatiepark De Tolplas in Hoge Hexel zeker een bezichtiging waard! De lodge staat op maar liefst 445 m² eigen grond en beschikt over een eigen parkeerplaats, een fijne tuin met veel privacy en een heerlijk terras met overkapping. Een plek waar je zelf kunt genieten van een ontspannen verblijf en waar ook uw gasten zich snel thuis zullen voelen. Licht, ruimte en comfort Bij binnenkomst valt direct de lichte woonkamer op. De grote ramen van plafond tot vloer halen buiten als het ware naar binnen. Samen met het hoge plafond en de sfeervolle inrichting zorgt dit voor een heerlijk ruimtelijk gevoel. De gezellige eethoek biedt plaats aan zes personen en is dé plek om samen te eten, uitgebreid te borrelen of een spelletje te spelen. De moderne keuken is compleet uitgerust met een vijfpitsgaskookplaat, afzuigkap, vaatwasser, combioven en koelkast. De lodge beschikt over drie slaapkamers. Twee slaapkamers zijn ingericht met boxspringbedden en bieden volop kastruimte. De derde slaapkamer is voorzien van een stapelbed, ideaal voor de jongere gasten. De ruime badkamer beschikt over een inloopdouche, wastafelmeubel en toilet. Voor een aangenaam verblijf is de lodge voorzien van centrale verwarming én een airco die zowel kan koelen als verwarmen. Zo is het ook bij warmere zomerdagen of frissere temperaturen aangenaam vertoeven. Genieten van het buitenleven Ook buiten is het prettig verblijven. De tuin biedt veel privacy en beschikt over een terras met tuinmeubilair en parasol. Dankzij de overkapping kun je zelfs bij een minder zonnige dag lekker buiten zitten. De eigen parkeerplaats maakt het geheel extra comfortabel. Een combinatie van eigen gebruik en verhuur Wat deze lodge extra interessant maakt, is de mogelijkheid om recreatief gebruik te combineren met verhuur. Voor het komende jaar geldt een verhuurafspraak, waarbij ook ruimte is voor eigen gebruik. Zo kun je profiteren van de bestaande verhuurmogelijkheden én zelf genieten van uw eigen plek op het recreatiepark. De verhuur kan daarmee een mooie bijdrage leveren aan de jaarlijkse kosten, terwijl je zelf op uw favoriete momenten van de lodge kunt genieten. Kortom: een sfeervolle, vrijstaande lodge met veel buitenruimte, een praktische indeling en het comfort van centrale verwarming en airconditioning. Een interessante mogelijkheid voor wie recreatief genieten wil combineren met verhuur. Nieuwsgierig geworden? Maak gerust een afspraak voor een bezichtiging en ontdek zelf de mogelijkheden van Lodge Schipbeek op Recreatiepark De Tolplas!

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 · BuitenLeven Recreatiemakelaar

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.