Eendenparkweg 33-14, Ermelo

Eendenparkweg 33-14, Ermelo

Ermelo

On a holiday park

€255,000

Asking Price

2

Bedrooms

53 m²

Living Area

Recreatie

Recreatiebestemming

Price
€255,000
Net yield
3.5%
Inquire
2-bedroom holiday home in Ermelo — photo 1 of 5
Vastiva
1 / 5
2-bedroom holiday home in Ermelo — photo 2 of 5
2 / 5
2-bedroom holiday home in Ermelo — photo 3 of 5
3 / 5
2-bedroom holiday home in Ermelo — photo 4 of 5
4 / 5
2-bedroom holiday home in Ermelo — photo 5 of 5
5 / 5

Eendenparkweg 33-14, Ermelo

Ermelo · Veluwe · Ref BF-24461Source · Vastiva · listed 8 Aug 2026
Asking price
€255,000
Net yield
3.5%
Gross on asking
14.1%
Est. revenue / yr
€35,955
Bedrooms
2
Built area
53 m²
Land
210 m²
Brixfox Score 74 · 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.
3.5%
€10,359 net operating income /yr
Gross yield · all-in basis
12.3%
−8.8 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 Ermelo — 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
€147
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€35,955
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· 9.2% of price, auto-calculated
€23,400
Overdrachtsbelasting (transfer tax)€20,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€293,400
+15.1% 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
€35,955
Rental management
−€10,787
Booking channel fees
−€1,438
Cleaning & consumables
−€1,798
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€238
Maintenance reserve
−€2,040
Insurance
−€500
Box 3 wealth tax
−€5,545
Net operating income
€10,359/yr
Net yield on all-in investment
3.5%

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% · Ermelo 5-yr avg — historical, not a forecast8%
Indicative total return
3.5%/yr
3.5% 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

Ermelo · 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

74B
Rental YieldAverage
3.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
67% average occupancy
Nightly RateAverage
€147 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
210 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Net yield of 3.5% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
ADR of €147 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback12.1 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.

Park: recreatiepark Onder

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: 2024
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

BOSVILLA OP 210 M² EIGEN GROND, DIRECT AAN DE BOSSEN VAN ERMELO Op een prachtige en rustige locatie, achterin recreatiepark Onder de Iep in Ermelo, staat deze moderne en vrijstaande bosvilla uit 2024. De recreatiewoning ligt op een ruim en zonnig perceel van circa 210 m² eigen grond en bevindt zich vlak bij de achteruitgang van het park. Vanaf hier wandel of fiets je rechtstreeks de uitgestrekte bossen in. Deze sfeervolle recreatiewoning is ideaal voor liefhebbers van rust, natuur en privacy. Tegelijkertijd liggen de gezellige plaatsen Ermelo en Harderwijk op korte afstand. Hierdoor vormt de woning een uitstekende uitvalsbasis voor wandelingen, fietstochten en ontspannen uitstapjes op de Veluwe. DE WONING De vrijstaande recreatiewoning heeft een oppervlakte van circa 55 m² en is geschikt voor vier personen. De woning beschikt over drie kamers, waaronder twee slaapkamers, een ruime badkamer en een gezellige woonkamer met open keuken. Dankzij de praktische indeling en goede isolatie is de woning comfortabel en onderhoudsvriendelijk. De aanwezige inventaris en stoffering zijn bij de vraagprijs inbegrepen, waardoor de woning direct als recreatieverblijf kan worden gebruikt. WOONKAMER EN KEUKEN De knusse woonkamer biedt voldoende ruimte voor een comfortabele zithoek en een eethoek. De open keuken is netjes uitgevoerd, biedt veel opbergruimte en is voorzien van diverse inbouwapparatuur, waaronder: • Combi-oven/magnetron; • Koelkast met vriesgedeelte; • Vaatwasser; • Gaskookplaat; • Afzuigkap. SLAAPKAMERS EN BADKAMER De woning beschikt over twee slaapkamers en biedt slaapgelegenheid aan maximaal vier personen. Daarnaast is er een ruime badkamer aanwezig. TUIN EN BERGING Rondom de woning ligt een ruime en zonnige tuin met veel privacy. Op het eigen perceel bevindt zich tevens een royale vrijstaande berging met een stroomaansluiting en een aansluiting voor een wasmachine. Voor de woning is een eigen parkeerplaats aanwezig. RECREATIEPARK ONDER DE IEP Recreatiepark Onder de Iep is verzorgd en groen aangelegd en ligt tussen Ermelo en Harderwijk. Vanuit de achterzijde van het park loop je direct de bossen in, waar verschillende wandel- en fietsroutes beginnen. De ligging maakt deze recreatiewoning bijzonder geschikt voor natuurliefhebbers en voor iedereen die op zoek is naar een rustige plek op de Veluwe, met gezellige dorpen, winkels, horeca en recreatiemogelijkheden binnen handbereik. INDELING • Geschikt voor vier personen; • Drie kamers; • Woonkamer met open keuken; • Twee slaapkamers; • Ruime badkamer; • Vrijstaande berging met stroom- en wasmachineaansluiting; • Eigen parkeerplaats. BIJZONDERHEDEN • Bouwjaar 2024; • Circa 55 m² woonoppervlakte; • Perceel van circa 210 m²; • Gelegen op eigen grond; • Vrijstaande recreatiewoning; • Twee slaapkamers; • Geschikt voor vier personen; • Ruime en zonnige tuin met veel privacy; • Eigen parkeerplaats voor de woning; • Royale vrijstaande berging; • Goed geïsoleerd; • Verwarming door middel van gas; • Recreatieve bestemming; • Eigen recreatief gebruik toegestaan; • Verhuur toegestaan volgens de geldende voorwaarden van het park; • Inventaris bij de vraagprijs inbegrepen; • Stoffering bij de vraagprijs inbegrepen; • Permanente bewoning is niet toegestaan; • Oplevering in overleg. BEZICHTIGING OF MEER INFORMATIE Wil je deze bijzondere bosvilla zelf ervaren of meer informatie ontvangen? Neem dan contact op via de oranje contactbutton ‘Neem contact op’. De verkopend HdrH makelaar zal vervolgens zo spoedig mogelijk contact met je opnemen.

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 · Vastiva

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.