Korhoenlaan 2, Harderwijk

Korhoenlaan 2, Harderwijk

Harderwijk

On a holiday park

€79,500

Asking Price

2

Bedrooms

50 m²

Living Area

Price
€79,500
Net yield
6.8%
ReportInquire
2-bedroom holiday home in Harderwijk — photo 1 of 5
Velder Vastgoed
1 / 5
2-bedroom holiday home in Harderwijk — photo 2 of 5
2 / 5
2-bedroom holiday home in Harderwijk — photo 3 of 5
3 / 5
2-bedroom holiday home in Harderwijk — photo 4 of 5
4 / 5
2-bedroom holiday home in Harderwijk — photo 5 of 5
5 / 5

Korhoenlaan 2, Harderwijk

Harderwijk · Veluwe · Ref BF-24082Source · Velder Vastgoed · listed 3 Aug 2026
Asking price
€79,500
Listed 102 days ago
Net yield
6.8%
Gross on asking
38.0%
Est. revenue / yr
€30,189
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
2
Built area
50 m²
Land
248 m²
Brixfox Score 81 · B+Ground lease (erfpacht)Financial 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.
6.8%
€7,007 net operating income /yr
Gross yield · all-in basis
29.1%
−22.3 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 Harderwijk — 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
€156
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
53%
Full-year estimate, market-calibrated
Projected annual revenue
€30,189
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· 11.8% of price, auto-calculated
€9,360
Overdrachtsbelasting (transfer tax)€6,360
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€103,860
+30.6% 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
€30,189
Rental management
−€9,057
Booking channel fees
−€1,208
Cleaning & consumables
−€1,509
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
€/yr−€2,500
Property tax (OZB)
−€74
Maintenance reserve
−€636
Insurance
−€500
Btw on the letting (21%)
−€2,731
Box 3 wealth tax
−€1,717
Net operating income
€7,007/yr
Net yield on all-in investment
6.8%

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
6.8%/yr
6.8% 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

Harderwijk · 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

81B+
Rental YieldStrong
6.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
53% average occupancy
Nightly RateAverage
€156 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
248 m² land area
ZoningPending
Zoning not stated in the listing
TenureAverage
Ground lease
Strong net yield at 6.8% (fully managed, on all-in cost) — outperforms most villas in this market
Occupancy at 53% — factor in seasonal gaps
ADR of €156 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
Payback14.8 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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying.

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
Condition: good
View: garden
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Op een prachtige locatie midden in de Veluwse bossen staat deze vrijstaande recreatiewoning op een royale eigen boskavel van circa 248 m². Wat dit object bijzonder maakt, is de combinatie van eigen grond, een rustige ligging op Camping De Konijnenberg en de aantrekkelijke gebruiks- en verhuurmogelijkheden die voor dit perceel gelden. De recreatiewoning beschikt over een lichte woonkamer, een open keuken, twee slaapkamers, een badkamer en een zonnige tuin met tuinhuis. Bovendien wordt het chalet vrijwel volledig gemeubileerd en inclusief nagenoeg de volledige inventaris aangeboden, waardoor u direct kunt genieten van uw eigen plek op de Veluwe. Voor wie op zoek is naar een recreatiewoning met eigen grond, veel privacy en volop mogelijkheden voor eigen recreatief gebruik of verhuur, biedt dit object een uitstekende kans. Eigen boskavel Het chalet staat op een royaal perceel van circa 248 m² eigen grond. Er is dus geen sprake van huurgrond of erfpacht; u bent volledig eigenaar van zowel de recreatiewoning als de onderliggende boskavel. De natuurlijke begroeiing, volwassen bomen en ruime opzet zorgen voor veel privacy en een heerlijke bosrijke sfeer. Bij het chalet behoort bovendien een eigen parkeerplaats in de directe nabijheid. Het chalet Het vrijstaande chalet heeft een woonoppervlakte van circa 45 à 50 m² en is praktisch ingedeeld. De woning beschikt over een lichte woonkamer met grote raampartijen en een schuifpui naar de tuin, een open keuken, twee slaapkamers en een badkamer. Dankzij de vele ramen voelt het chalet ruim en licht aan. De woning wordt vrijwel volledig gemeubileerd aangeboden, inclusief nagenoeg de volledige inventaris. Comfort Het chalet is voorzien van een moderne airconditioning waarmee zowel gekoeld als verwarmd kan worden. Hierdoor is het verblijf comfortabel tijdens zowel warme zomerdagen als koelere perioden. Volledig ingericht Vrijwel de volledige inventaris blijft achter. Onder meer de loungebank, televisie, eettafel met stoelen, bedden, kasten, koel-/vriescombinatie, combimagnetron, koffiezetapparaat, waterkoker, wasmachine, servies, bestek, pannen, huishoudelijke artikelen en tuinmeubilair maken onderdeel uit van de verkoop. Hierdoor is de recreatiewoning direct klaar voor gebruik. Ligging Camping De Konijnenberg ligt midden in de uitgestrekte Veluwse natuur, met bossen, heidevelden en tal van wandel- en fietsroutes op korte afstand. Ook het gezellige centrum van Harderwijk, het Veluwemeer en diverse recreatieve voorzieningen zijn eenvoudig bereikbaar. Hier geniet u van rust, natuur en recreatie, terwijl alle dagelijkse voorzieningen zich op korte afstand bevinden. Verhuurmogelijkheden Voor dit specifieke perceel gelden aantrekkelijke mogelijkheden voor recreatief gebruik en verhuur. Hierdoor onderscheidt deze recreatiewoning zich van veel vergelijkbare objecten. Nadere informatie over de gebruiks- en verhuurmogelijkheden is op aanvraag beschikbaar. Volgens de beschikbare informatie zijn voor dit specifieke perceel ruimere verhuurmogelijkheden van toepassing dan op veel vergelijkbare recreatiewoningen. Daarnaast behoort, onder de geldende voorwaarden, ook inschrijving in de Basisregistratie Personen (BRP) tot de mogelijkheden. Nadere informatie en de bijbehorende documentatie zijn op aanvraag beschikbaar. Vraagprijs De vraagprijs bedraagt € 79.500,- kosten koper. Door de combinatie van een royale eigen boskavel, een rustige ligging midden op de Veluwe, de aanwezige inventaris en de bijzondere gebruiksmogelijkheden biedt deze recreatiewoning een uitstekende kans voor zowel eigen recreatief gebruik als verhuur.

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 · 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 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.