Elspeterweg 47-08, Vaassen

Elspeterweg 47-08, Vaassen

Vaassen

Forest edge · Wooded surroundings · Next to a park · On a holiday park · Quiet road

€219,000

Asking Price

2

Bedrooms

94 m²

Living Area

Recreatie

Recreatiebestemming

Price
€219,000
Net yield
3.5%
Inquire
2-bedroom holiday home in Vaassen — photo 1 of 5
Van Triest Makelaars
1 / 5
2-bedroom holiday home in Vaassen — photo 2 of 5
2 / 5
2-bedroom holiday home in Vaassen — photo 3 of 5
3 / 5
2-bedroom holiday home in Vaassen — photo 4 of 5
4 / 5
2-bedroom holiday home in Vaassen — photo 5 of 5
5 / 5

Elspeterweg 47-08, Vaassen

Vaassen · Veluwe · Ref BF-321Source · Van Triest Makelaars · listed 21 Jun 2026
Asking price
€219,000
Net yield
3.5%
Gross on asking
14.6%
Est. revenue / yr
€31,893
Bedrooms
2
Built area
94 m²
Land
291 m²
Brixfox Score 77 · B+Koop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
3.5%
€8,985 net operating income /yr
Gross yield · all-in basis
12.5%
−9.0 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 Vaassen — 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
€130
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€31,893
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· 9.4% of price, auto-calculated
€20,520
Overdrachtsbelasting (transfer tax)€17,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€254,520
+16.2% 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
€31,893
Rental management
−€9,568
Booking channel fees
−€1,276
Cleaning & consumables
−€1,595
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€205
Maintenance reserve
−€1,752
Insurance
−€500
Box 3 wealth tax
−€4,762
Net operating income
€8,985/yr
Net yield on all-in investment
3.5%

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% · Vaassen 5-yr avg — historical, not a forecast8%
Indicative total return
3.5%/yr
3.5% 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

Vaassen · 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

77B
Rental YieldAverage
3.5% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyGood
67% average occupancy
Nightly RateAverage
€130 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
291 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 3.5% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Park rental pool only

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback11.8 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

Letting runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Own use up to 56 nights/yr

Eigen gebruik maximaal 56 dagen per jaar. This limits YOUR OWN stays, not the letting — the remaining ~309 nights are expected to be available for guests. It does not reduce the yield; it is the price of the letting arrangement that produces it.

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.

Park: vakantiepark De Bosrand

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 2000
Energy: a
Situation: Forest edge · Wooded surroundings · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Midden in het groen van de prachtige Veluwe staat deze sfeervolle vrijstaande recreatiebungalow op vakantiepark De Bosrand. Een heerlijke plek waar je direct het vakantiegevoel ervaart zodra je de oprit oprijdt. De woning ligt op een royaal perceel eigen grond van maar liefst 291 m² en wordt omringd door een speels aangelegde tuin met meerdere niveauverschillen. Dankzij de gunstige ligging op het zuiden geniet je hier volop van de zon, terwijl je in alle rust ontspant op één van de terrassen. Vogels op de achtergrond, frisse boslucht en eindeloze natuur om je heen, dit is écht genieten. De omgeving is een paradijs voor liefhebbers van wandelen, fietsen en buitenleven. Binnen enkele minuten sta je midden in de uitgestrekte bossen en heidevelden van de Kroondomeinen. Ook het gezellige centrum van Vaassen ligt dichtbij. Zin in een dagje stad? Apeldoorn, Deventer en Zwolle bereik je al binnen circa 15 tot 30 autominuten. De bungalow, gebouwd in 2000, is uitstekend onderhouden en volledig geïsoleerd. Met een woonoppervlakte van circa 94 m² biedt deze recreatiewoning verrassend veel ruimte en comfort. Verwarming en warm water worden verzorgd door een Atag cv-combiketel. Dankzij de onderhoudsarme materialen kun je hier zorgeloos genieten, zowel voor eigen recreatief gebruik als investering. Bij binnenkomst tref je een nette hal met meterkast, een praktische bijkeuken met wasmachine, droger, cv-opstelling en veel bergruimte, een separaat toilet en een moderne halfopen keuken. De lichte, tuingerichte woonkamer vormt het hart van de woning. De sfeervolle erker en dubbele openslaande tuindeuren zorgen voor veel lichtinval en een directe verbinding met buiten. Via de stijlvolle hardhouten trap bereik je het souterrain. Hier bevinden zich twee comfortabele slaapkamers, beide ingericht met tweepersoons boxspringbedden en praktische kastruimte. De royale badkamer is voorzien van ligbad, douche, toilet en wastafel. Een comfortabele en verrassend ruime verdieping waar rust centraal staat. Ook op het park zelf ontbreekt het niet aan gezelligheid. Geniet van een kop koffie op het terras of schuif aan voor een heerlijke pannenkoek bij het gezellige Pannenkoekenhuis De Boskabouter. Voor kinderen zijn er diverse speelvoorzieningen, waaronder een speeltuin en voetbalveldje. Daarnaast ligt Zwembad De Koekoek op korte afstand voor extra waterplezier. Deze recreatiewoning biedt niet alleen een fantastische plek om zelf te ontspannen, maar is dankzij de verplichte verhuur via het park ook aantrekkelijk als investering. Eigen gebruik is toegestaan tot maximaal acht weken per jaar. Belangrijkste kenmerken • Vrijstaande recreatiebungalow op eigen grond • Perceeloppervlakte circa 291 m² • Woonoppervlakte circa 94 m² • Volledig geïsoleerd en goed onderhouden • Volledig gemeubileerd en gestoffeerd • Het hele jaar recreatief te gebruiken • Rustige ligging midden in de natuur • Verhuur via het park verplicht • Eigen recreatief gebruik mogelijk tot 8 weken per jaar • Permanente bewoning niet toegestaan Kortom, een instapklare recreatiebungalow op een unieke locatie waar natuur, comfort en ontspanning perfect samenkomen. Een heerlijke plek om zelf van te genieten én een interessante investering met aantrekkelijke verhuurmogelijkheden.

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 · Van Triest 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.