Verlengde Haerderweg 5-M11, Doornspijk

Verlengde Haerderweg 5-M11, Doornspijk

Doornspijk

On a holiday park

€119,500

Asking Price

2

Bedrooms

33 m²

Living Area

Recreatie

Recreatiebestemming

Price
€119,500
Net yield
2.6%
Inquire
2-bedroom holiday home in Doornspijk — photo 1 of 5
Velder Vastgoed
1 / 5
2-bedroom holiday home in Doornspijk — photo 2 of 5
2 / 5
2-bedroom holiday home in Doornspijk — photo 3 of 5
3 / 5
2-bedroom holiday home in Doornspijk — photo 4 of 5
4 / 5
2-bedroom holiday home in Doornspijk — photo 5 of 5
5 / 5

Verlengde Haerderweg 5-M11, Doornspijk

Doornspijk · Veluwe · Ref BF-2219Source · Velder Vastgoed · listed 21 Jun 2026
Asking price
€119,500
Net yield
2.6%
Gross on asking
15.4%
Est. revenue / yr
€18,433
Bedrooms
2
Built area
33 m²
Land
180 m²
Brixfox Score 63 · C+Ground 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.
2.6%
€3,828 net operating income /yr
Gross yield · all-in basis
12.5%
−9.9 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 Doornspijk — 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
€129
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€18,433
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· 10.5% of price, auto-calculated
€12,560
Overdrachtsbelasting (transfer tax)€9,560
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€147,060
+23.1% 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
€18,433
Rental management
−€5,530
Booking channel fees
−€737
Cleaning & consumables
−€922
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€112
Maintenance reserve
−€956
Insurance
−€500
Box 3 wealth tax
−€2,598
Net operating income
€3,828/yr
Net yield on all-in investment
2.6%

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.

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% · Doornspijk 5-yr avg — historical, not a forecast8%
Indicative total return
2.6%/yr
2.6% 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

Doornspijk · 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

63C
Rental YieldAverage
2.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
39% average occupancy
Nightly RateAverage
€129 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
180 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 2.6% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 39% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback12.8 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: 2026
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Op het geliefde Bospark Dennenrhode in Doornspijk mogen wij u dit splinternieuwe tinyhouse aanbieden. Deze moderne recreatiewoning uit 2026 combineert eigentijds comfort met een prachtige ligging midden in de natuur van de Veluwe. Dankzij de luxe afwerking, slimme indeling en rustige locatie is dit tinyhouse een ideale plek voor eigen recreatief gebruik én interessant als recreatieve investering. Sfeervolle leefruimte met dubbele terrassen Het tinyhouse beschikt over een lichte en sfeervolle woonruimte met veel natuurlijke lichtinval. Via de openslaande deuren bereikt u één van de twee terrassen, waar u in alle rust kunt genieten van de groene omgeving. Dankzij de veranda en de fijne buitenruimte vindt u altijd een heerlijke plek om te ontspannen in de zon of schaduw. De buitenruimte is bovendien compleet aangelegd met natuurlijke elementen en moderne cortenstalen accenten, passend bij de luxe uitstraling van het Bospark. Slim ingedeeld met modern comfort De woning is praktisch en efficiënt ingericht en biedt verrassend veel ruimte. Op de begane grond bevindt zich een comfortabele tweepersoonsslaapkamer en op de slaapvide zijn extra slaapplaatsen gerealiseerd, waardoor het tinyhouse geschikt is voor meerdere personen. De moderne keuken is compleet uitgevoerd en de nette badkamer beschikt over alle benodigde voorzieningen voor een comfortabel verblijf. Luxe afwerking en eigentijdse voorzieningen Voor extra comfort is het tinyhouse uitgerust met een LG airconditioning waarmee zowel verwarmd als gekoeld kan worden. Daarnaast beschikt de woning over een geiser voor warm water en dimbare verlichting die zorgt voor extra sfeer in de avonduren. Alle nutsvoorzieningen zijn nieuw aangelegd via het park, waardoor u direct zorgeloos kunt genieten van uw verblijf. Midden in de natuur van Bospark Dennenrhode Bospark Dennenrhode ligt op een unieke locatie aan de rand van de Veluwe, één van de mooiste natuurgebieden van Nederland. Vanuit het park wandelt of fietst u direct de uitgestrekte bossen en heidevelden in. Ook het Veluwemeer en gezellige plaatsen zoals Elburg, Nunspeet en Harderwijk bevinden zich op korte afstand. Het park is het hele jaar geopend en biedt diverse faciliteiten voor een ontspannen verblijf in een groene en rustige omgeving. Interessant voor eigen gebruik én recreatieve verhuur Recreatieve verhuur behoort tot de mogelijkheden via een verhuurlicentie van het park. Hierdoor is het tinyhouse aantrekkelijk voor zowel eigen recreatief gebruik als verhuurdoeleinden. Zelfbeheer is toegestaan binnen de parkvoorwaarden. Permanente bewoning en inschrijving zijn niet toegestaan. Kenmerken Vraagprijs: € 129.000,- incl. btw Bouwjaar: 2026 Gelegen op Bospark Dennenrhode in Doornspijk Modern en instapklaar tinyhouse Meerdere slaapplaatsen aanwezig Voorzien van LG airconditioning Verwarmen en koelen mogelijk Twee terrassen aanwezig Eigen parkeerplaats Volledig aangesloten op nutsvoorzieningen Recreatieve verhuur mogelijk via verhuurlicentie Zelfbeheer mogelijk binnen parkvoorwaarden Dit object wordt aangeboden via Velder Vastgoed in samenwerking met de verkopend eigenaar / partner. Velder Vastgoed treedt op als bemiddelend makelaar. De informatie is afkomstig van derden en is niet door Velder Vastgoed ter plaatse gecontroleerd. Aan deze gegevens kunnen geen rechten worden ontleend. Kopers wordt geadviseerd zelfstandig onderzoek te verrichten. Velder Vastgoed heeft het object niet ingemeten conform de NEN2580. Indien het object onderdeel uitmaakt van een recreatiepark of gelegen is op huurgrond, dienen kopers de parkvoorwaarden en bestemming zelfstandig te verifiëren.

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 · Velder Vastgoed

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.