Koudelaan 14-F3, Lage Vuursche

Koudelaan 14-F3, Lage Vuursche

Lage Vuursche

Wooded surroundings · On a holiday park

€470,000

Asking Price

3

Bedrooms

70 m²

Living Area

Recreatie

Recreatiebestemming

Price
€470,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Lage Vuursche — photo 1 of 5
Luyten Makelaardij
1 / 5
3-bedroom holiday home in Lage Vuursche — photo 2 of 5
2 / 5
3-bedroom holiday home in Lage Vuursche — photo 3 of 5
3 / 5
3-bedroom holiday home in Lage Vuursche — photo 4 of 5
4 / 5
3-bedroom holiday home in Lage Vuursche — photo 5 of 5
5 / 5

Koudelaan 14-F3, Lage Vuursche

Lage Vuursche · Veluwe · Ref BF-2123Source · Luyten Makelaardij · listed 21 Jun 2026
Asking price
€470,000
Net yield
0.0%
Gross on asking
4.4%
Est. revenue / yr
€20,914
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
70 m²
Land
398 m²
Brixfox Score 46 · CKoop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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%
€-6,644 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 Lage Vuursche — 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
€288
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
20%
Full-year estimate, market-calibrated
Projected annual revenue
€20,914
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· 8.6% of price, auto-calculated
€40,600
Overdrachtsbelasting (transfer tax)€37,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€525,600
+11.8% 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
€20,914
Rental management
−€6,274
Booking channel fees
−€837
Cleaning & consumables
−€1,046
Park charge (parkbijdrage)
€/yr−€3,050
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€439
Maintenance reserve
−€3,760
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€10,152
Net operating income
−€6,644/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 €6,644/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

Lage Vuursche · 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

46C
Rental YieldWeak
0.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
20% average occupancy
Nightly RateGood
€288 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceGood
398 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Stunning visuals (8/10) — commands premium nightly rates
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
Park rental pool only

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

Letting runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

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.

Park: TopParkenOperator: TopParkenLetting: 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. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 2024
Energy: d
Condition: excellent
View: forest
Situation: Wooded surroundings · On a holiday park

Listing text from the makelaar, in Dutch

Welkom bij Ecolodge F3. Ecolodge F3 biedt een exclusieve en toekomstbestendige verblijfsplek midden in de natuur. Deze stijlvolle 6-persoons woning is volledig gasloos en voorzien van eigen zonnepanelen. Gelegen op een prachtige locatie op Résidence Lage Vuursche combineert de lodge modern comfort met een hoogwaardige afwerking. Dit maakt het object bijzonder geschikt voor zowel eigen gebruik als een waardevaste investering. Sfeer, licht en comfort binnen Bij binnenkomst in de hal en de woonkamer valt direct de unieke, sfeervolle wanddecoratie op, die naadloos aansluit bij het zorgvuldig gekozen interieur. Dankzij de hoge plafonds en de grote raampartijen, inclusief dakramen, geniet de living van een rijke lichtinval. Een ingebouwde airco zorgt het hele jaar door voor een aangenaam binnenklimaat. 's Avonds bieden de dakramen bovendien een sfeervol zicht op de sterrenhemel. De open keuken is een ware blikvanger. Deze is strak uitgevoerd in matzwart met een robuust hardstenen werkblad en verfijnde zwarte details. De keuken is van alle gemakken voorzien, waaronder een inductiekookplaat, combi-oven, vaatwasser, koelkast én een geïntegreerde wijnklimaatkast. Praktische indeling met drie slaapkamers De lodge beschikt over drie comfortabele slaapkamers, waardoor er slaapgelegenheid is voor zes personen: Twee slaapkamers zijn ingericht met comfortabele boxspring-bedden en een eigen televisie. Een derde slaapkamer is voorzien van een praktisch stapelbed. Openslaande deuren vanuit de slaapkamers bieden directe toegang tot het terras. Het sanitair heeft een moderne en luxe uitstraling. De badkamer is afgewerkt met grijs plaatmateriaal en beschikt over een inloopdouche met regendouche, zwarte designkranen, een verlichte spiegel en een stijlvol zweeftoilet. Het buitenleven: Terrasoverkapping & Privé Wellness De smaakvol aangelegde tuin is ontworpen om optimaal van de buitenlucht te genieten. Dankzij een stijlvolle terrasoverkapping kan er ook tijdens een zomers buitje of op koelere avonden comfortabel buiten worden gezeten. De tuin biedt voldoende ruimte voor zowel een royale loungehoek als een eettafel voor zes personen. In een beschut gedeelte van de tuin bevindt zich een complete privé wellness, bestaande uit een houten sauna, een buitendouche en een hottub. Voor extra comfort is het perceel uitgerust met een handige buitenberging voor het opbergen van tuinkussens of bagage, en er is een fietsenrek aanwezig. Kenmerken: Woonoppervlakte: 70 m2 Perceelgrootte: 298 m2 Aantal personen: 6 Inclusief: inventaris en eigen grond Bijzonderheden: zonnepanelen, warmtepanelen, airco, sauna, hottub, buitendouche en berging Over Résidene Lage Vuursche... Résidence Lage Vuursche is een exclusief vakantiepark van TopParken, gelegen midden in de bossen van de Utrechtse Heuvelrug, in het pittoreske Lage Vuursche met zijn restaurants en pannenkoekenhuis. Het ligt in het chique Gooi, dichtbij de Loosdrechtse Plassen en de prachtige Vecht met zijn buitenplaatsen. Het park biedt luxe, gasloze vakantiewoningen met veel privacy, rust en ruimte – ideaal voor natuurliefhebbers en mensen die comfort waarderen. De woningen zijn stijlvol afgewerkt en vaak voorzien van privé wellness, zoals een sauna of hottub. In het parkgebouw vindt u het gezellige restaurant "At the Park", wellness en onder meer fietsverhuur. In de mooie tuin ligt het zwembad. Op het park geniet je van kleinschaligheid, goede infrastructuur, de woningen hebben privé parkeerplaatsen en zijn op een hoog niveau afgewerkt. Verhuur, schoonmaak en beheer worden professioneel verzorgd door TopParken, waardoor het ook een zorgeloze investering is. De ligging bij steden zoals Utrecht, Amsterdam en Amersfoort maakt het plaatje compleet.

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 · Luyten Makelaardij

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.