Gentenerf 11-29, Ermelo

Gentenerf 11-29, Ermelo

Ermelo

Wooded surroundings · On a holiday park · Near the beach

€298,500

Asking Price

2

Bedrooms

59 m²

Living Area

Recreatie

Recreatiebestemming

Price
€298,500
Net yield
2.8%
Inquire
2-bedroom holiday home in Ermelo — photo 1 of 5
Vinke Veluwe Makelaars
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

Gentenerf 11-29, Ermelo

Ermelo · Veluwe · Ref BF-275Source · Vinke Veluwe Makelaars · listed 21 Jun 2026
Asking price
€298,500
Net yield
2.8%
Gross on asking
12.3%
Est. revenue / yr
€36,756
Bedrooms
2
Built area
59 m²
Land
265 m²
Brixfox Score 71 · BKoop (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.
2.8%
€9,513 net operating income /yr
Gross yield · all-in basis
10.8%
−8.0 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
€150
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€36,756
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
€26,880
Overdrachtsbelasting (transfer tax)€23,880
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€340,380
+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
€36,756
Rental management
−€11,027
Booking channel fees
−€1,470
Cleaning & consumables
−€1,838
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€279
Maintenance reserve
−€2,388
Insurance
−€500
Box 3 wealth tax
−€6,491
Net operating income
€9,513/yr
Net yield on all-in investment
2.8%

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.

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
2.8%/yr
2.8% 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

71B
Rental YieldAverage
2.8% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
67% average occupancy
Nightly RateAverage
€150 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
265 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 2.8% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
ADR of €150 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback14.5 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: 1994
Energy: C
Situation: Wooded surroundings · On a holiday park
Beach: Near the beachListing: “Ook het Veluwemeer, strand Horst en diverse recreatieve voorzieningen bevinden zich in de nabije omgeving.”

Listing text from the makelaar, in Dutch

Vrijstaande, stenen recreatiebungalow met houten berging, overkapping/prieel met zijwanden en parkeerplaats op eigen perceel gelegen op een mooie kavel van 265 m2 eigen grond. Deze in 1994 gebouwde bungalow is altijd goed onderhouden, voorzien van kunststof kozijnen, ramen en deuren, vloerverwarming, een eigentijdse badkamer (2022) en een nette keuken met inbouwapparatuur (2016). Energielabel C. De ligging is een groot pluspunt. De woning ligt in een groene, rustige omgeving midden op de Veluwe. Vanuit de woning wandel of fiets je direct de natuur in, langs bossen, heidevelden en uitgestrekte natuurgebieden. Tegelijkertijd zijn de voorzieningen van Ermelo en Harderwijk snel bereikbaar. Ook het Veluwemeer, strand Horst en diverse recreatieve voorzieningen bevinden zich in de nabije omgeving. Rondom de woning ligt een royale tuin waar je in alle rust kunt genieten van het buitenleven. Of je nu wilt ontspannen met een goed boek, gezellig wilt loungen of actief bezig wilt zijn: hier kan het allemaal. Dankzij de ruimte en de groene ligging ervaar je hier iedere dag een echt vakantiegevoel. Kortom: een aantrekkelijke recreatiewoning op eigen grond op een geliefde locatie, ideaal voor wie wil genieten van rust, natuur en comfort op de Veluwe. INDELING: Begane grond: hal, meterkast, C.V.-/wasmachinekast, 2 slaapkamers, badkamer voorzien van een ruime douchecabine, wastafel met wastafelmeubel en toilet, woonkamer met schuifpui naar de tuin en open keuken voorzien van vaatwasser (2024), inductiekookplaat, afzuigkap en koelkast met groot vriesvak. Eerste etage: vliering/bergzolder, bereikbaar via een vlizotrap. Bijzonderheden: - instapklare recreatiewoning op een rustige, groene locatie; - gelegen in een parkachtige omgeving midden op de Veluwe; - gebouwd in 1994; - twee slaapkamers; - parkeerplek op eigen grond; - woonoppervlakte circa 59 m²; - ruim perceel van circa 265 m²; - er zijn al enige tijd gesprekken gaande met de gemeente Ermelo over transformatie van enkele recreatieparken aan het Gentenerf naar wonen. Dat is nu nog niet het geval. Op zoek naar een instapklare recreatiewoning met eigen grond in een heerlijk rustige omgeving? Dan is het Gentenerf 11-29 wat je zoekt! Bel ons voor een bezichtiging. U bent van harte welkom!

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 · Vinke Veluwe 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 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.