Bosruiterweg 25-156, Zeewolde

Bosruiterweg 25-156, Zeewolde

Zeewolde

€299,500

Asking Price

1

Bedrooms

148 m²

Living Area

Recreatie

Recreatiebestemming

Price
€299,500
Net yield
3.3%
Inquire
1-bedroom holiday home in Zeewolde — photo 1 of 5
Hol & Pol Makelaardij
1 / 5
1-bedroom holiday home in Zeewolde — photo 2 of 5
2 / 5
1-bedroom holiday home in Zeewolde — photo 3 of 5
3 / 5
1-bedroom holiday home in Zeewolde — photo 4 of 5
4 / 5
1-bedroom holiday home in Zeewolde — photo 5 of 5
5 / 5

Bosruiterweg 25-156, Zeewolde

Zeewolde · Veluwe · Ref BF-23802Source · Hol & Pol Makelaardij · listed 29 Jul 2026
Asking price
€299,500
Net yield
3.3%
Gross on asking
13.4%
Est. revenue / yr
€40,216
Bedrooms
1
Built area
148 m²
Land
854 m²
Brixfox Score 73 · BGround 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.
3.3%
€11,245 net operating income /yr
Gross yield · all-in basis
11.8%
−8.5 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 Zeewolde — 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
€187
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
59%
Full-year estimate, market-calibrated
Projected annual revenue
€40,216
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· 9.0% of price, auto-calculated
€26,960
Overdrachtsbelasting (transfer tax)€23,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€341,460
+14.0% 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
€40,216
Rental management
−€12,065
Booking channel fees
−€1,609
Cleaning & consumables
−€2,011
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€348
Property tax (OZB)
−€280
Maintenance reserve
−€2,396
Insurance
−€500
Box 3 wealth tax
−€6,512
Net operating income
€11,245/yr
Net yield on all-in investment
3.3%

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% · Zeewolde 5-yr avg — historical, not a forecast8%
Indicative total return
3.3%/yr
3.3% 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

Zeewolde · 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

73B
Rental YieldAverage
3.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
59% average occupancy
Nightly RateAverage
€187 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
854 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Generous 854 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Net yield of 3.3% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 59% — factor in seasonal gaps

Worth underwriting.

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.

Annual charges stated in this listing

Ground lease (huurgrond / erfpacht)€348/yr

The plot is leased rather than owned, at about €348 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.

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 €348 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 ground rent is the figure 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: 2006
Energy: a

Listing text from the makelaar, in Dutch

Let op deze recreatiewoning wordt aangeboden voor een bieden vanaf prijs! Op het recreatiepark ‘t Horsterwold staat deze zeer fraaie vrijstaande Finnlogs woning met heel veel privacy op een perceel van 854 m2 eigen grond. Een vakantiewoning die zowel privé als voor verhuur kan dienen. Er is altijd wel een plek in de tuin waar je heerlijk van de zon of schaduw kunt genieten onder andere bij de woning of aan het water. Voor de entree van het park is een groot parkeerterrein voor bezoekers. Het park is afgesloten met een slagboom die te openen is met een code. Je kunt dan het park oprijden en je kunt parkeren op eigen terrein bij jouw vakantiewoning. Het park beschikt over 2 tennisbanen, een jeu de boule baan, een kleine haven en een groot gemeenschappelijk zwembad. Via het bos fiets je zo naar het centrum. Naar het centrum is het ongeveer 7 kilometer fietsen. Begane grond: Bij binnenkomst sta je in de open keuken en het vakantiegevoel is compleet. Heel veel licht en ruimte. Een keuken waar je met heel veel mensen aan tafel kunt zitten. Lekker chillen in het zitgedeelte en 's-avonds heerlijk relaxen bij de houtkachel met een lekker glaasje. ZIe je het al voor je! In de keuken zit inbouwapparatuur zoals een spoelbak, een vaatwasser, een oven en magnetron ook bevindt zich een kookeiland met het gasfornuis. Gezellig met vrienden of familie om de kookeiland staat terwijl er heerlijk gekookt wordt. Zowel bij de keuken als het zitgedeelte bevinden zich openslaande deuren waardoor je de heerlijke tuin bij de woning kunt betrekken. Op de gehele verdieping ligt een epoxy vloer met vloerverwarming. Ook bevindt zich hier de badkamer en een apart toilet. 1e Verdieping: Via de open trap kom je op de eerste verdieping waar een open multifunctionele ruimte is. Door het plaatsen van tussenmuren kan deze ruimte worden voorzien van meerdere slaapkamers De gehele verdieping is voorzien van gladde witte vloer. In de zijwanden achter de knieschotten is er veel bergruimte. In een gesloten kast is er plaats voor was-/droogmachine. Tuin: Deze recreatiewoning is gelegen op een riante kavel aan het water met een en al privacy . Je kunt hier heerlijk genieten in alle rust. De tuin is omgeven door vele bomen en struiken. Een hout gestookte hottub bevindt zich achter in de tuin. Achter in de tuin bevindt zich ook een tuinhuisje en een doorlopende vlonder over de gehele breedte van de tuin. Diverse zitgedeeltes maakt het vakantiegevoel compleet. Bijzonderheden - Bouwjaar: 2006 - Woonoppervlakte ca. 143 m² - Perceeloppervlakte is ca. 854 m² - Energielabel B - Bijdrage VVE € 138,- per maand - Erfpachtcanon voor de straten op het park € 29,- per maand - Servicekosten park ca. € 145,- per maand. Een recreatiewoning die je gezien moet hebben.

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 · Hol & Pol 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.