Bloklaan 22-AZT21, Loosdrecht

Bloklaan 22-AZT21, Loosdrecht

Loosdrecht

Waterfront · On navigable water · Next to a park · On a holiday park · Quiet road

€249,500

Asking Price

3

Bedrooms

51 m²

Living Area

Recreatie

Recreatiebestemming

Price
€249,500
Net yield
5.2%
ReportInquire
3-bedroom holiday home in Loosdrecht — photo 1 of 5
De Keizer Vechtstreek makelaars
1 / 5
3-bedroom holiday home in Loosdrecht — photo 2 of 5
2 / 5
3-bedroom holiday home in Loosdrecht — photo 3 of 5
3 / 5
3-bedroom holiday home in Loosdrecht — photo 4 of 5
4 / 5
3-bedroom holiday home in Loosdrecht — photo 5 of 5
5 / 5

Bloklaan 22-AZT21, Loosdrecht

Loosdrecht · Ref BF-247Source · De Keizer Vechtstreek makelaars · listed 21 Jun 2026
Asking price
€249,500
Net yield
5.2%
Gross on asking
20.4%
Est. revenue / yr
€50,917
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
3
Built area
51 m²
Land
300 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.
5.2%
€14,858 net operating income /yr
Gross yield · all-in basis
17.7%
−12.5 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 Loosdrecht — 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
€299
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€50,917
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +10% for the waterfront position the listing states (+13% in total with the photo quality) — measured against Dutch comps, not assumed.
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
€22,960
Overdrachtsbelasting (transfer tax)€19,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€287,460
+15.2% 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
€50,917
Rental management
−€15,275
Booking channel fees
−€2,037
Cleaning & consumables
−€2,546
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€233
Maintenance reserve
−€1,996
Insurance
−€500
Btw on the letting (21%)
−€4,833
Box 3 wealth tax
−€5,389
Net operating income
€14,858/yr
Net yield on all-in investment
5.2%

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
5.2%/yr
5.2% 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

Loosdrecht

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
5.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
46% average occupancy
Nightly RateGood
€299 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceAverage
300 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.2% (fully managed, on all-in cost) — outperforms most villas in this market
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Occupancy at 46% — factor in seasonal gaps
Compact plot at 300 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback19.3 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: 2007
Energy: a
Condition: excellent
View: water
Situation: Waterfront · On navigable water · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Ervaar jij ook altijd dat vakantiegevoel zodra je Loosdrecht binnenrijdt? Dan is dit jouw kans om daar iedere dag van te genieten. Deze instapklare vrijstaande recreatiewoning aan de Bloklaan, Zomertaling 21 op recreatiepark ‘De Mijnden’ biedt alles wat je zoekt voor ontspannen verblijf aan het water. Met een royale tuin, vrij uitzicht, meerdere slaapkamers, een sfeervolle woonkamer met houtkachel en twee ligplaatsen voor de boot is dit de ideale tweede woning op een unieke locatie. De recreatiewoning is gelegen op het geliefde recreatiepark ‘De Mijnden’, direct aan de Loosdrechtse Plassen en op nog geen twintig minuten rijden van Amsterdam. Vanuit het park zijn talloze recreatiemogelijkheden binnen handbereik. Maak een mooie boottocht over de plassen, fiets langs de Vecht of geniet van een lunch of diner bij één van de gezellige restaurants in Oud-Loosdrecht. Voor dagelijkse boodschappen kun je terecht in Loenen aan de Vecht of Loosdrecht en het dichtstbijzijnde treinstation bevindt zich in Breukelen. Het park is uitsluitend toegankelijk voor bewoners via een slagboom. Bewoners parkeren op eigen terrein en gasten kunnen tegen betaling parkeren op het park. indeling Bij binnenkomst valt meteen de sfeervolle en ruime woonkamer op. Dankzij de grote raampartijen geniet je hier van veel natuurlijk licht en een prachtig uitzicht over de tuin en het water. De kachel zorgt voor extra warmte en gezelligheid, waardoor het hier het hele jaar door heerlijk verblijven is. Vanuit de woonkamer zijn twee slaapkamers bereikbaar, ideaal als gastenverblijf, kinderkamer of thuiswerkplek. Aan de andere zijde bevindt zich de royale hoofdslaapkamer. Deze is bijzonder licht dankzij de grote ramen en biedt een schitterend uitzicht over het water — een heerlijke plek om wakker te worden. De keuken beschikt over voldoende werk- en kastruimte en vormt een fijne plek om uitgebreid te koken en samen te komen. Tuin Rondom de woning ligt een royale tuin met vrij uitzicht en altijd wel een fijne plek in de zon of schaduw. Of je nu wilt ontspannen met een goed boek, gezellig buiten wilt eten of wilt genieten van lange zomeravonden aan het water; hier kan het allemaal. Vanaf de vlonder stap je zo de boot in voor een vaartocht over de Loosdrechtse Plassen. Daarnaast beschikt het perceel over een vrijstaande berging met praktische wasruimte en extra opslagmogelijkheden. Bijzonderheden: - vrijstaande recreatiewoning; - parkeerruimte voor 2 auto’s en 2 ligplaatsen voor de boot; - aanwezigheid van meerdere slaapkamers; - sfeervolle woonkamer; - glasvezel aansluiting is aanwezig; - royale tuin met vrij uitzicht; - vrijstaande berging met wasruimte; - volledig voorzien van kunststofkozijnen met roedeverdeling en draai-/kiepsysteem; - op dit moment wordt het park her ontwikkeld en uitgebreid met een prachtig plan; - de huurovereenkomst van de kavel loopt nog tot 01-01-2091; - Het is niet mogelijk om je in te schrijven. Je dient een ander postadres te hebben; - De woning dient met eigen middelen betaald te worden - een hypotheek aanvragen is niet mogelijk; - oplevering in overleg, kan snel. Interesse in deze recreatiewoning? Schakel direct jouw eigen NVM-aankoopmakelaar in.

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 · De Keizer Vechtstreek makelaars

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.