Vilsterseweg 1-A58, Vilsteren

Vilsterseweg 1-A58, Vilsteren

Vilsteren

Wooded surroundings · On a holiday park

€219,000

Asking Price

3

Bedrooms

79 m²

Living Area

Recreatie

Recreatiebestemming

Price
€219,000
Net yield
4.1%
Inquire
3-bedroom holiday home in Vilsteren — photo 1 of 5
Fokke Makelaardij
1 / 5
3-bedroom holiday home in Vilsteren — photo 2 of 5
2 / 5
3-bedroom holiday home in Vilsteren — photo 3 of 5
3 / 5
3-bedroom holiday home in Vilsteren — photo 4 of 5
4 / 5
3-bedroom holiday home in Vilsteren — photo 5 of 5
5 / 5

Vilsterseweg 1-A58, Vilsteren

Vilsteren · Overijssel · Ref BF-22904Source · Fokke Makelaardij · listed 17 Jul 2026
Asking price
€219,000
Net yield
4.1%
Gross on asking
15.8%
Est. revenue / yr
€34,648
Bedrooms
3
Built area
79 m²
Land
893 m²
Brixfox Score 77 · B+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.
4.1%
€10,506 net operating income /yr
Gross yield · all-in basis
13.6%
−9.5 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 Vilsteren — 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
€165
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
57%
Full-year estimate, market-calibrated
Projected annual revenue
€34,648
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· 9.4% of price, auto-calculated
€20,520
Overdrachtsbelasting (transfer tax)€17,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€254,520
+16.2% 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
€34,648
Rental management
−€10,394
Booking channel fees
−€1,386
Cleaning & consumables
−€1,732
Park charge (parkbijdrage)
€/yr−€361
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€1,550
Property tax (OZB)
−€205
Maintenance reserve
−€1,752
Insurance
−€500
Box 3 wealth tax
−€4,762
Net operating income
€10,506/yr
Net yield on all-in investment
4.1%

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% · Vilsteren 5-yr avg — historical, not a forecast8%
Indicative total return
4.1%/yr
4.1% 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

Vilsteren · 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

77B
Rental YieldGood
4.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
57% average occupancy
Nightly RateAverage
€165 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
893 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Generous 893 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Occupancy at 57% — factor in seasonal gaps
ADR of €165 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback10.5 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

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)€1,550/yr

The plot is leased rather than owned, at about €1,550 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)€361/yr

The listing states about €361 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.

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.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. Huurgrond / erfpacht: the plot is leased, not owned, at about €1,550 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: 1970
Energy: a
Situation: Wooded surroundings · On a holiday park

Listing text from the makelaar, in Dutch

Op zoek naar rust, ruimte en privacy? Dan is deze recreatiewoning precies wat u zoekt. Deze bijzonder goed onderhouden bungalow is gelegen aan een rustige doodlopende weg, bosrijke park Uniek en beschikt over een woonoppervlakte van 79 m². De woning staat op een royaal perceel van maar liefst 893 m², waardoor u op elk moment van de dag kunt genieten van zowel zon als schaduw. De ruime tuin biedt volop privacy en is een heerlijke plek om tot rust te komen. Daarnaast beschikt de woning over een eigen oprit met parkeergelegenheid voor meerdere auto's. De bungalow ligt tussen Ommen en Dalfsen, in het sfeervolle dorp Vilsteren. Dit karakteristieke dorp staat bekend om zijn prachtige natuur, historische uitstraling en landelijke karakter. Binnen slechts vijf autominuten bereikt u het centrum van Ommen, waar alle dagelijkse voorzieningen aanwezig zijn. Zo combineert u de rust van het buitenleven met het gemak van de stad binnen handbereik. Ook op recreatief gebied heeft de omgeving veel te bieden. Vanuit de woning wandelt of fietst u direct de natuur in via de vele wandel- en fietsroutes. Daarnaast zijn er volop mogelijkheden voor watersport, gezellige terrassen, diverse restaurants en een gevarieerd winkelaanbod in de omliggende plaatsen. Indeling Via de entree bereikt u de hal, die toegang biedt tot drie slaapkamers, waarvan een in gebruik als inloopkast en de badkamer. De badkamer is compleet uitgevoerd met een inloopdouche, wastafelmeubel en toilet. De ruime woonkamer is voorzien van een sfeervolle open gashaard en openslaande deuren naar het overdekt terras en de fraai aangelegde, bosrijke tuin met vijver. De L-vormige open keuken is in 2022 volledig gerenoveerd en uitgerust met diverse inbouwapparatuur, waaronder een vaatwasser, koelkast, combimagnetron en gaskookplaat. De koelkast, combimagnetron en gaskookplaat zijn begin 2026 vervangen. Aansluitend aan de keuken bevindt zich de eetkamer. Deze ruimte is gerealiseerd door de voormalige garage te verbouwen, waardoor een royale en lichte leefruimte is ontstaan. Tot slot beschikt de woning over een praktische bijkeuken met witgoedaansluitingen en de opstelling van de cv-installatie van 2024. Deze is recent nog onderhouden. Tuin De bungalow is gelegen op een royaal perceel van 893m²en beschikt over een fraai aangelegde, goed onderhouden tuin met volop privacy. Achter de woning bevindt zich een praktische houten berging van circa 2,70 x 2,25 meter, ideaal voor het opbergen van tuingereedschap, fietsen en overige spullen. Aan de achterzijde van de woning is een ruime overkapping met loungeset gerealiseerd, waardoor u vrijwel het hele jaar door comfortabel buiten kunt zitten. Daarnaast is de overkapping voorzien van een groot zonnescherm, zodat u op warme dagen eenvoudig een schaduwrijke plek creëert. De verzorgde tuin biedt meerdere sfeervolle zitplekken waar u op ieder moment van de dag kunt genieten van de zon of juist de schaduw. De vijver vormt een fraai middelpunt en draagt bij aan de rustige, natuurlijke sfeer van deze heerlijke buitenruimte Bijzonderheden Park Uniek: Dit rustige park gelegen in Vilsteren kenmerkt zich door het bosachtige terrein en de huisjes met de platte daken. Het gebied maakt onderdeel uit van de bezittingen van het in totaal 965 hectare grote particuliere landgoed Vilsteren. - Het betreft een bijzonder goed onderhouden recreatiewoning - Totale kavelgrootte: 893m² - De erfpachtakte loopt tot oktober 2049. - Parkkosten in 2026 is ca. €361,- per jaar (incl. vuilafvoer). Dit betreft parklasten voor vaste bewoners. - Erfpachtcanon is ca. €1550,- per jaar (april 2026 tot april 2027) - Schilderwerk uitgevoerd tot in 2026 - Woning voorzien van dakisolatie in 1995 - Woning voorzien van dubbele beglazing - Woning voorzien van spouwmuurisolatie (eps) in 2018 De woning wordt aangeboden: - Inclusief witgoed wasmachine/droger en extra koel/vriescombinatie - Inclusief screens/rol en schuifhorren - Inclusief raambekleding en gedeeltelijk gestoffeerd

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 · Fokke 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 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.