Tunnelweg 4-88, Haarle (Gem. Hellendoorn)

Tunnelweg 4-88, Haarle (Gem. Hellendoorn)

Haarle (Gem. Hellendoorn)

Forest edge · Wooded surroundings · Sheltered position · Next to a park · On a holiday park

€189,000

Asking Price

2

Bedrooms

46 m²

Living Area

Recreatie

Recreatiebestemming

Price
€189,000
Net yield
5.1%
Inquire
2-bedroom holiday home in Haarle (Gem. Hellendoorn) — photo 1 of 5
Select Makelaars
1 / 5
2-bedroom holiday home in Haarle (Gem. Hellendoorn) — photo 2 of 5
2 / 5
2-bedroom holiday home in Haarle (Gem. Hellendoorn) — photo 3 of 5
3 / 5
2-bedroom holiday home in Haarle (Gem. Hellendoorn) — photo 4 of 5
4 / 5
2-bedroom holiday home in Haarle (Gem. Hellendoorn) — photo 5 of 5
5 / 5

Tunnelweg 4-88, Haarle (Gem. Hellendoorn)

Haarle (Gem. Hellendoorn) · Overijssel · Ref BF-3264Source · Select Makelaars · listed 21 Jun 2026
Asking price
€189,000
Net yield
5.1%
Gross on asking
18.1%
Est. revenue / yr
€34,223
Bedrooms
2
Built area
46 m²
Land
382 m²
Brixfox Score 81 · B+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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.
5.1%
€11,327 net operating income /yr
Gross yield · all-in basis
15.4%
−10.3 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 Haarle (Gem. Hellendoorn) — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

72%booked
4.8rating
26reviews
$156per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 72% of nights, and it advertises $156/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
72%
Full-year estimate, market-calibrated
Projected annual revenue
€34,223
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· 9.6% of price, auto-calculated
€18,120
Overdrachtsbelasting (transfer tax)€15,120
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€222,120
+17.5% 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
€34,223
Rental management
−€10,267
Booking channel fees
−€1,369
Cleaning & consumables
−€1,711
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€177
Maintenance reserve
−€1,512
Insurance
−€500
Box 3 wealth tax
−€4,110
Net operating income
€11,327/yr
Net yield on all-in investment
5.1%

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% · Haarle (Gem. Hellendoorn) 5-yr avg — historical, not a forecast8%
Indicative total return
5.1%/yr
5.1% 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

Haarle (Gem. Hellendoorn) · 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

81B
Rental YieldStrong
5.1% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
72% average occupancy
Nightly RateAverage
€130 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
382 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.1% (fully managed, on all-in cost) — outperforms most villas in this market
Independent letting indicated by the listing
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
ADR of €130 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.8 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 indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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. 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: 2024
Energy: d
Situation: Forest edge · Wooded surroundings · Sheltered position · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

U zoekt een mooie woning op een rustige plek in het bos? Zoek dan niet verder. Wij bieden deze luxe en mooie woning aan op 1 van de mooiste plekken in Haarle, vakantiepark het Groene Hert. Gelegen op 1 van de mooiste plekken op het park kunt u eigenaar worden van deze mooie en goed afgewerkte woning gelegen aan de bosrand. Of het nu voor eigen gebruik is of u zoekt rendement, of wellicht een combinatie van beiden? Alles is mogelijk met deze woning. Park het Groene Hert is gelegen in een zeer bosrijke omgeving. Deze woning is van alle gemakken voorzien en ingericht voor 4 personen. Er zou gekozen kunnen worden om de woning als 6-persoons in de verhuur te doen door het plaatsen van een slaapbank in de woonkamer. Aan de eettafel kunt u heerlijk eten of gezellig een spelletje spelen. De slaapkamers zijn voorzien van fijne boxspring bedden waardoor de slaapkwaliteit gewaarborgd is. De keuken is voorzien van alle gemakken en de benodigde inbouwapparatuur. De woning is zeer sfeervol ingericht en alle inventaris is bij de prijs inbegrepen. De foto's spreken voor zich. De badkamer heeft de beschikking over een ruime douche, wastafel en toilet. Doordat de woning slechts twee jaar oud is treft u de woning aan in nieuwstaat. Warm zomer? Geen probleem. De woning is voorzien van airco welke eveneens gebruikt kan worden als verwarming. Ook zijn de ramen voorzien van kwalitatief goede horren. Dus geen last van beestjes in de woning. Bij de vraagprijs is het eigendom van de kavel inbegrepen, eigen grond dus! De faciliteiten in de omgeving zijn top! Lekker genieten met de kinderen in Avonturenpark Hellendoorn. Dit park ligt op steenworp afstand en biedt brede openingstijden aan. Op loopafstand kunt u heerlijk wandelen op de Sallandse Heuvelrug waarbij u geniet van de natuurschoon. Lekker genieten van een wandeling in Deventer of heerlijk eten in Nijverdal. Allemaal op korte afstand. Bent u sportief aangelegd? Stap dan op de mountainbike en fiets de naastgelegen route welke in de top 10 van mooiste mountainbike routes van Nederland staat. De woning kunt u gebruiken om zelf van te genieten of u gaat voor een optimalisatie van uw rendement. Zelf verhuren of via een organisatie? Het kan allemaal. In de koopprijs is tevens inbegrepen alle reeds geboekte verblijven vanaf moment van aankoop. Kortom: een topwoning in een bosrijke omgeving met zeer, zeer goede verhuur opbrengsten. Bijzonderheden: - Bouwjaar: 2024. - Woning wordt aangeboden met complete inventaris en tuinmeubels (m.u.v. persoonlijke zaken). - Het chalet is volledig elektrisch. - Verwarming middels elektrische verwarming. - Voorzien van doelmatige dak-, gevel- en vloerisolatie. - Moderne badkamer en complete keuken. - Permanente bewoning is niet toegestaan. - Uitsluitend voor recreatief gebruik. - Zeer goede verhuurmogelijkheden LET OP; De genoemde prijs is exclusief 21% BTW en notariskosten. Wij kunnen ons voorstellen dat u staat te popelen voor een bezichtiging of dat u uw vragen wilt stellen. Neem dan vrijblijvend contact met ons op. Makelaar rechtstreeks: 06 133 00 488 Kantoor: 085 303 2845 ( u kunt dit nummer ook gebruiken om WhatsApp berichten te sturen ) Mail:

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 · Select 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.