Oud-Loosdrechtsedijk 113-CF3, Loosdrecht
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
What it earns, what it costs to own, and the net yield
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.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.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.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.
Where it sits, and who confirms it
Location
Approximate areaLoosdrecht
Loading Map...
Score, and what could go wrong
Brixfox Score
Worth underwriting.
Risk & what-if
The park, the zoning and the tax the numbers rest on
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.
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
Listing text from the makelaar, in Dutch
Genieten aan het water – recreatiechalet met een woonoppervlak van 34 m2 met carport (circa 20m2) in Loosdrecht. Weg van de drukte, midden in de natuur en direct aan het water: dit verzorgde, vrijstaande recreatiechalet op het geliefde park Smalland in Oud-Loosdrecht biedt u de ideale uitvalsbasis voor rust, ontspanning en watersport. Een plek waar u kunt aanmeren, aanwaaien en onthaasten – het hele jaar door. De omgeving Vanuit uw tuin vaart u zó via de Drecht naar de Loosdrechtse Plassen. Zomers een paradijs voor zeilers, suppers en sloepvaarders; ’s winters een plek waar u hoopt op natuurijs. Rondom de plassen vindt u sfeervolle terrassen, restaurants en volop wandel- en fietsroutes door natuurgebieden als het Goois Natuurreservaat, de Hoorneboeg en de hei. De locatie Smalland ligt verrassend centraal: binnen 20 minuten bent u in Amsterdam, Utrecht of Amersfoort. Er is een bushalte voor het park en NS-stations Hilversum en Hollandsche Rading liggen vlakbij. Ook fijn: een supermarkt, winkels en horeca vindt u in Loosdrecht, Hilversum en de omliggende dorpen. Het chalet en perceel • Perceel van 246 m² op eigen grond én water • Naast de royale achtertuin nog een zijtuin (van circa 50m2) met (deels overdekt) terras. • Eenvoudig maar goed onderhouden chalet met 2 slaapkamers • Eigen aanlegplaats voor uw boot • Carport (circa 20m2) op eigen terrein. In de winter is deze geschikt voor stalling boot & zomers de ideale plek voor overdekte bbq avonden! • 365 dagen per jaar te gebruiken, verhuur toegestaan voor korte en lange termijn Het park Smalland is kleinschalig, groen en veilig – afgesloten met slagboom en alleen toegankelijk voor bewoners. Er is een vaste beheerder, een actieve VvE en uitstekende voorzieningen zoals een speeltuin, voetbalveld, jeu de boules-baan, eigen jachthaven en ruim gratis parkeergelegenheid voor gasten. Er worden regelmatig activiteiten georganiseerd voor jong en oud. Of u nu vaart, fietst of gewoon stil wilt genieten: dit is een plek waar u zich thuis zult voelen. Parkkosten zijn € 1500,- excl. nutsvoorzieningen. Aanvaarding in overleg & gunning eigenaar. Oplevering '' as is''.
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
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.
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.