Fortmonderweg 17-D24, Olst

Fortmonderweg 17-D24, Olst

Olst

Open view · Wooded surroundings · Sheltered position · Outside the built-up area · On a holiday park

€90,000

Asking Price

2

Bedrooms

132 m²

Living Area

Recreatie

Recreatiebestemming

Price
€90,000
Net yield
10.1%
Inquire
2-bedroom holiday home in Olst — photo 1 of 5
Passies Bouwadvies & Makelaardij
1 / 5
2-bedroom holiday home in Olst — photo 2 of 5
2 / 5
2-bedroom holiday home in Olst — photo 3 of 5
3 / 5
2-bedroom holiday home in Olst — photo 4 of 5
4 / 5
2-bedroom holiday home in Olst — photo 5 of 5
5 / 5

Fortmonderweg 17-D24, Olst

Olst · Veluwe · Ref BF-3160Source · Passies Bouwadvies & Makelaardij · listed 21 Jun 2026
Asking price
€90,000
Net yield
10.1%
Gross on asking
33.1%
Est. revenue / yr
€29,815
Bedrooms
2
Built area
132 m²
Land
150 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.
10.1%
€11,675 net operating income /yr
Gross yield · all-in basis
25.9%
−15.8 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 Olst — 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
€122
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€29,815
ADR × occupancy × 365
Rate basis: lower quartile of comparable Airbnbs near this home (-13% vs their typical rate) — at this asking price the area's typical rate implied a return above the model's 12% plausibility limit, so the low end of the local rate card is used and the figure is marked low confidence.
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· 11.3% of price, auto-calculated
€10,200
Overdrachtsbelasting (transfer tax)€7,200
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€115,200
+28.0% 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
€29,815
Rental management
−€8,945
Booking channel fees
−€1,193
Cleaning & consumables
−€1,491
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€84
Maintenance reserve
−€720
Insurance
−€500
Box 3 wealth tax
−€1,957
Net operating income
€11,675/yr
Net yield on all-in investment
10.1%

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% · Olst 5-yr avg — historical, not a forecast8%
Indicative total return
10.1%/yr
10.1% 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

Olst · 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

81B
Rental YieldStrong
10.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
67% average occupancy
Nightly RateAverage
€122 per night
Visual AppealPending
Analysis pending
Size & SpaceWeak
150 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 10.1% (fully managed, on all-in cost) — outperforms most villas in this market
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
ADR of €122 limits revenue ceiling — consider repositioning potential
Compact plot at 150 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback4.4 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: 2020
Energy: d
Situation: Open view · Wooded surroundings · Sheltered position · Outside the built-up area · On a holiday park

Listing text from the makelaar, in Dutch

IN PRIJS VERLAAGD!!!!!!!! RECREEREN AAN DE IJSSEL TE OLST? DAT KAN NU! Op loopafstand van de oevers van de ‘IJSSEL’ ligt het recreatiepark ‘t. Haasje‘ te Olst. Een park met gemoedelijke en vriendelijke sfeer waarbij een uitstekend vakantieverblijf wordt gegarandeerd. Kom tot rust en geniet van de mooie vergezichten aan de rivier. Wandel door de prachtige Duursche Waarden en bezoek Deventer en Zwolle PRESENTATIE WONING: De recreatie woning is gelegen op een perceel van ca 150m2. ( jaarplaats kosten camping) De ligging is fantastisch met goede privacy en volledig uitzicht op de aangrenzende uiterwaarden van de rivier de IJssel. De woonkamer is ruim van opzet en heeft een fantastisch vrij uitzicht. De gehele dag zon in je huis…ideaal toch? De keuken, voorzien van moderne inbouwapparatuur, heeft een open karakter en ligt enigszins verscholen in de ruimte. Via de hal zijn 2 ruime slaapkamers bereikbaar en een modern ingerichte badkamer voorzien van een inloopdouche, toilet en wandmeubel. Aan de achterkant van de woning bevindt zich nog een aangebouwde geïsoleerde berging, ideaal voor het stallen van de fietsen en tuin meubilair. Voor de late uurtjes is er nog een gezelschapsruimte met groot overdekt terras. Het lijkt mij heerlijk om s ’avonds nog even een korte wandeling te maken in de uiterwaarden van de IJssel om daarna op het buitenterras voor de gezelschapsruimte na te genieten van de ondergaande zon. Maar kom gerust zelf eens kijken en laat je verrassen, maar ook inspireren. Wij zullen het fijn vinden om u te ontmoeten en als u dat wenst met raad en daad bij te staan. Maar misschien is dit laatste wel helemaal niet nodig en zegt u: ‘Kijk, dit is nou echt mijn vakantieverblijf waar ik mijn hele leven al van droom!’ INDELING: Begane grond: • Entree/ontvangst, meterkast • Woonkamer met eethoek en open keukeninrichting • Slaapkamer 1 • Slaapkamer 2 • Badkamer met inloopdouche en badkamermeubel • toiletruimte • Berging • Naastgelegen aparte gezelschapsruimte met ruime overkapping OPPERVLAKTE / INHOUD: • woonoppervlakte 132 m2 • overige ruimte 4 m2 • inhoud woning 351 m3 • perceeloppervlakte: 150 m2 ( standplaats 2 eenheden) KENMERKEN: • Bouwjaar 2020- 2021 • Chalet volledig geïsoleerd en gemeubileerd. • Aangebouwde geïsoleerde berging ( stalling fietsen ed) • Schitterende ligging. WAT HEEFT DE OMGEVING U TE BIEDEN: • Diverse vergezichten van de uiterwaarden van de IJSSEL • Wandelroutes in de Duursche Waarden • Heerlijk shoppen in Zwolle en Deventer. • Schitterende fiets-en wandelroutes

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 · Passies Bouwadvies & 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.