Boslaan 1-210, Gramsbergen

Boslaan 1-210, Gramsbergen

Gramsbergen

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

€155,000

Asking Price

3

Bedrooms

64 m²

Living Area

Recreatie

Recreatiebestemming

Price
€155,000
Net yield
2.8%
Inquire
3-bedroom holiday home in Gramsbergen — photo 1 of 5
Weusthuis Makelaardij
1 / 5
3-bedroom holiday home in Gramsbergen — photo 2 of 5
2 / 5
3-bedroom holiday home in Gramsbergen — photo 3 of 5
3 / 5
3-bedroom holiday home in Gramsbergen — photo 4 of 5
4 / 5
3-bedroom holiday home in Gramsbergen — photo 5 of 5
5 / 5

Boslaan 1-210, Gramsbergen

Gramsbergen · Overijssel · Ref BF-2837Source · Weusthuis Makelaardij · listed 21 Jun 2026
Asking price
€155,000
Net yield
2.8%
Gross on asking
14.7%
Est. revenue / yr
€22,710
Bedrooms
3
Built area
64 m²
Land
296 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%
€5,265 net operating income /yr
Gross yield · all-in basis
12.2%
−9.4 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 Gramsbergen — 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
€127
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€22,710
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — 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· 9.9% of price, auto-calculated
€15,400
Overdrachtsbelasting (transfer tax)€12,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€185,400
+19.6% 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
€22,710
Rental management
−€6,813
Booking channel fees
−€908
Cleaning & consumables
−€1,136
Park charge (parkbijdrage)
€/yr−€1,833
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€145
Maintenance reserve
−€1,240
Insurance
−€500
Box 3 wealth tax
−€3,370
Net operating income
€5,265/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% · Gramsbergen 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

Gramsbergen · Overijssel

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
OccupancyAverage
49% average occupancy
Nightly RateAverage
€127 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
296 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
Occupancy at 49% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback12.8 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,833/yr

The listing states about €1,833 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

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.

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; the park charge is the figure this listing states rather than a market assumption. 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: 1988
Energy: a
Situation: Waterfront · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Moderne, instapklare en volledig gemeubileerde recreatiewoning aan het water, genieten begint hier! Op een fantastische locatie direct aan het water, met een zonnige tuin op het zuidwesten, ligt deze vrijstaande recreatiebungalow voor zes personen. De bungalow heeft een woonoppervlakte van circa 64 m² en is gelegen op een perceel van ongeveer 296 m² eigen grond. Binnen vind je onder meer een slaapkamer en badkamer op de begane grond, twee toiletten, een praktische inpandige berging, openslaande deuren naar de tuin en in totaal drie slaapkamers. Dankzij de ligging op een van de mooiste plekken van het park geniet je hier optimaal van rust en ruimte. Aan de voorzijde biedt de bungalow bovendien direct uitzicht over het water, terwijl je buiten heerlijk kunt ontspannen op het eigen terras. Vakantiepark ’t Hooge Holt biedt tal van faciliteiten, waaronder een overdekt zwembad, een buitenzwembad, een indoor kinderspeelparadijs, bowlingbanen en diverse horecagelegenheden. Hier combineer je comfort met ontspanning en recreatie in een prachtige omgeving. Bovendien ligt het park op loopafstand van het gezellige dorp Gramsbergen, met winkels, horeca en overige voorzieningen. Wil je deze fraaie recreatiebungalow zelf ervaren? Neem gerust contact op om een bezichtiging te plannen. Indeling: Begane grond: Via de entree kom je in de hal, die toegang biedt tot de woonkamer, keuken, badkamer, een separate toiletruimte en de slaapkamer. Vanuit de hal betreed je de woonkamer, waar voldoende ruimte is voor een zithoek, eettafel en de open keuken. De keuken is uitgerust met een 4-pits kookplaat, afzuigkap, rvs-spoelbak, vaatwasser en koelkast, wat zorgt voor een praktische en ruimtelijke indeling. Daarnaast is de woonkamer voorzien van een elektrische kachel en openslaande deuren naar het terras. Rechts naast de entree bevindt zich een praktische extra ruimte met de cv-ketel en de aansluitingen voor de wasmachine en droger. Aangrenzend ligt nog een separate berging, ideaal voor het opbergen van voorraad, gereedschap of andere spullen. Eerste verdieping: Via een vaste trap kom je op de overloop met een toilet en twee slaapkamers, waarvan één met balkon en prachtig uitzicht over het water. Bijzonderheden: * Bouwjaar 1988; * Woonoppervlak ca.  64 m²; * Perceeloppervlak 296 m²; * Inhoud ca. 197 m³; * Verwarming middels elektrische verwarming en houtkachel; * Energielabel: E; * Beschikt over 10 zonnepanelen; * Slaap- en badkamer op de begane grond; * Permanente bewoning is niet toegestaan; * Het is mogelijk om de woning te verhuren. Dit kan via het park of in eigen beheer; * Verhuuropbrengsten 2024 bedragen momenteel tussen de € 22.000 en € 24.000 per jaar; * De parklasten voor een stenen bungalow aan het water bedraagt € 1.833,- excl. BTW; * Beheerkosten (voor alle bungalows gelijk) = € 4800,- excl. BTW; * Tijdelijke bijdrage per bungalow voor de duurzame renovatie van het park = € 1.250,- (geen BTW); * Aandeel vijverbeschoeiing 2024/2025 ca. € 797,- excl. BTW; * Op bungalowpark "t Hooge Holt" bevinden zich o.a. een overdekt zwembad, buitenzwembad, indoor kinderspeeltuin en horecagelegenheden; * Aanvaarding in overleg; * Bij koop is een waarborgsom/bankgarantie vereist van 10% van de koopsom; * In de koopovereenkomst wordt een ouderdomsclausule en niet-zelf-bewoningsclausule opgenomen. Jouw makelaar voor dit object: Nick Grashof

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 · Weusthuis Makelaardij

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.