Roekelseweg 48-R10, Wekerom

Roekelseweg 48-R10, Wekerom

Wekerom

Forest edge

€150,000

Asking Price

2

Bedrooms

47 m²

Living Area

Recreatie

Recreatiebestemming

Price
€150,000
Net yield
5.4%
Inquire
2-bedroom holiday home in Wekerom — photo 1 of 5
Bolthof van den Top Makelaardij en Hypotheken
1 / 5
2-bedroom holiday home in Wekerom — photo 2 of 5
2 / 5
2-bedroom holiday home in Wekerom — photo 3 of 5
3 / 5
2-bedroom holiday home in Wekerom — photo 4 of 5
4 / 5
2-bedroom holiday home in Wekerom — photo 5 of 5
5 / 5

Roekelseweg 48-R10, Wekerom

Wekerom · Veluwe · Ref BF-24313Source · Bolthof van den Top Makelaardij en Hypotheken · listed 6 Aug 2026
Asking price
€150,000
Net yield
5.4%
Gross on asking
19.8%
Est. revenue / yr
€29,695
Bedrooms
2
Built area
47 m²
Land
294 m²
Brixfox Score 81 · B+Koop (eigen grond)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.
5.4%
€9,761 net operating income /yr
Gross yield · all-in basis
16.5%
−11.1 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 Wekerom — 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
€148
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€29,695
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· 10.0% of price, auto-calculated
€15,000
Overdrachtsbelasting (transfer tax)€12,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€180,000
+20.0% 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
€29,695
Rental management
−€8,909
Booking channel fees
−€1,188
Cleaning & consumables
−€1,485
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€140
Maintenance reserve
−€1,200
Insurance
−€500
Box 3 wealth tax
−€3,262
Net operating income
€9,761/yr
Net yield on all-in investment
5.4%

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% · Wekerom 5-yr avg — historical, not a forecast8%
Indicative total return
5.4%/yr
5.4% 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

Wekerom · 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
5.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
55% average occupancy
Nightly RateAverage
€148 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
294 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.4% (fully managed, on all-in cost) — outperforms most villas in this market
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 55% — factor in seasonal gaps
ADR of €148 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8 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.

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.

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: 2021
Energy: a
Situation: Forest edge

Listing text from the makelaar, in Dutch

Stijlvol recreëren midden in de Veluwse natuur. Op een rustige en groene locatie op het geliefde Park Berkenrhode staat deze moderne en uitstekend onderhouden recreatiewoning. Omgeven door volwassen groen, met veel privacy, een zonnig terras en een fraaie tuin, biedt deze woning alles voor wie wil genieten van rust, natuur en comfort op de Veluwe. Het vrijstaande chalet heeft een eigentijdse uitstraling en is gebouwd met oog voor kwaliteit en gebruiksgemak. Dankzij de grote raampartijen wordt de woning overspoeld met natuurlijk daglicht en ontstaat een mooie verbinding tussen binnen en buiten. De sfeervolle woonkamer vormt samen met de open keuken een aangename leefruimte waar u direct het vakantiegevoel ervaart. De woning beschikt over comfortabele slaapkamers en een modern uitgevoerde badkamer met inloopdouche, wastafelmeubel en toilet. De verzorgde afwerking en praktische indeling zorgen ervoor dat de recreatiewoning direct in gebruik kan worden genomen. Ook buiten ontbreekt het niet aan comfort. De beschutte tuin biedt volop privacy en vormt een heerlijke plek om te ontspannen. Een bijzonder pluspunt is de aanwezige wellnessruimte met hottub en sauna, waardoor u het hele jaar door kunt genieten van uw eigen wellnessomgeving midden in het groen. Naast de woning bevindt zich een praktische vrijstaande berging met voldoende ruimte voor fietsen, tuinmeubilair en overige recreatiespullen. De ligging is bovendien bijzonder gunstig; direct naast het chalet loopt een pad dat rechtstreeks aansluit op de Roekelseweg. Dit zorgt niet alleen voor extra gemak, maar geeft de kavel ook een ruim en vrij karakter. Park Berkenrhode ligt midden in de Veluwse bossen en is een geliefde bestemming voor rustzoekers, wandelaars en natuurliefhebbers. Vanuit het park wandelt of fietst u direct de natuur in, terwijl voorzieningen en gezellige plaatsen als Ede, Otterlo en Barneveld binnen korte afstand bereikbaar zijn. Bijzonderheden • Vrijstaande recreatiewoning • Gelegen op een rustige locatie op Park Berkenrhode • Moderne en verzorgde afwerking • Lichte woonkamer met grote raampartijen • Open keuken • Moderne badkamer met inloopdouche • Eigen hottub en sauna • Vrijstaande berging van 5 m² • Fraai aangelegde tuin met veel privacy • Directe toegang naar de Roekelseweg via naastgelegen pad • Midden in de Veluwse natuur Park Berkenrhode ligt midden in de Veluwse natuur, vlak bij het Wekeromse Zand en Nationaal Park De Hoge Veluwe. Het park staat bekend om zijn rust, natuurlijke uitstraling en duurzame karakter, met onder meer diverse bijenkasten op het terrein. Gasten kiezen hier bewust voor natuur en ontspanning. Voor kinderen worden regelmatig leuke natuuractiviteiten georganiseerd en ook honden zijn van harte welkom. Een ideale uitvalsbasis. Aanvaarding: in overleg

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 · Bolthof van den Top Makelaardij en Hypotheken

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.