Eendenparkweg 37-29, Ermelo

Eendenparkweg 37-29, Ermelo

Ermelo

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

€199,500

Asking Price

2

Bedrooms

60 m²

Living Area

Recreatie

Recreatiebestemming

Price
€199,500
Net yield
5.5%
Inquire
2-bedroom holiday home in Ermelo — photo 1 of 5
Kraaijenhof Vastgoed
1 / 5
2-bedroom holiday home in Ermelo — photo 2 of 5
2 / 5
2-bedroom holiday home in Ermelo — photo 3 of 5
3 / 5
2-bedroom holiday home in Ermelo — photo 4 of 5
4 / 5
2-bedroom holiday home in Ermelo — photo 5 of 5
5 / 5

Eendenparkweg 37-29, Ermelo

Ermelo · Veluwe · Ref BF-3288Source · Kraaijenhof Vastgoed · listed 21 Jun 2026
Asking price
€199,500
Net yield
5.5%
Gross on asking
17.9%
Est. revenue / yr
€35,656
Bedrooms
2
Built area
60 m²
Land
564 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.
5.5%
€12,929 net operating income /yr
Gross yield · all-in basis
15.3%
−9.8 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 Ermelo — 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
€146
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€35,656
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· 9.5% of price, auto-calculated
€18,960
Overdrachtsbelasting (transfer tax)€15,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€233,460
+17.0% 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
€35,656
Rental management
−€10,697
Booking channel fees
−€1,426
Cleaning & consumables
−€1,783
Park charge (parkbijdrage)
€/yr−€700
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€187
Maintenance reserve
−€1,596
Insurance
−€500
Box 3 wealth tax
−€4,338
Net operating income
€12,929/yr
Net yield on all-in investment
5.5%

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% · Ermelo 5-yr avg — historical, not a forecast8%
Indicative total return
5.5%/yr
5.5% 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

Ermelo · 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
5.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
67% average occupancy
Nightly RateAverage
€146 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
564 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.5% (fully managed, on all-in cost) — outperforms most villas in this market
Generous 564 m² land — room for expansion or amenities
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
ADR of €146 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.4 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

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)€700/yr

The listing states about €700 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: 2011
Energy: d
Situation: Forest edge · Wooded surroundings · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Op een prachtige locatie op recreatiepark "Horloo" in Ermelo mogen wij u deze sfeervolle houtstapelbouw woning aanbieden. Gelegen op een royale dubbele kavel van maar liefst 564 m² eigen grond, omringd door volwassen groen en de uitgestrekte bossen van de Veluwe, geniet u hier van optimale rust, ruimte en privacy. De in 2011 gebouwde woning is volledig uitgevoerd in hout, wat zorgt voor een warme en karakteristieke uitstraling die perfect aansluit bij de natuurlijke omgeving. De gezellige overkapping, de vrije ligging en het royale perceel maken dit een heerlijke plek om het hele jaar door van het buitenleven te genieten. Recreatiepark "Horloo" staat bekend om zijn kleinschalige en groene karakter, de ruime opzet en de directe ligging aan de Veluwse natuur. Vanuit het park wandelt of fietst u dan ook zo de bossen in, terwijl de gezellige dorpskern van Ermelo, het Veluwemeer en diverse recreatieve voorzieningen zich op korte afstand bevinden. Indeling: Via de entree komt u binnen in de gezellige woonkamer. De grote raampartijen en de openslaande deuren naar de overdekte veranda zorgen voor veel lichtinval en een mooie verbinding tussen binnen en buiten. Onder de royale overkapping kunt u vrijwel het hele jaar door genieten van het buitenleven, of het nu gaat om een ontspannen ontbijt, een gezellige borrel of een lange zomeravond. De open keuken sluit naadloos aan op de woonkamer en is voorzien van diverse inbouwapparatuur, waaronder een gaskookplaat, afzuigkap, magnetron, inbouwoven, vaatwasser, koel-/vriescombinatie en voldoende kastruimte. De woning beschikt over twee comfortabele slaapkamers, waaronder een ouderslaapkamer met tweepersoonsbed en een tweede slaapkamer met stapelbed. Daarnaast is er een praktische inpandige berging aanwezig voor extra opslagruimte. De badkamer is compleet uitgevoerd met een wastafelmeubel, douchecabine, toilet en mechanische ventilatie. De woning wordt gestoffeerd en gemeubileerd opgeleverd, inclusief vrijwel de volledige inventaris (met uitzondering van enkele persoonlijke zaken). Hierdoor kunt u direct genieten van deze prachtige recreatiewoning. Wat deze woning echt onderscheidt, is de unieke ligging op een dubbele kavel van 564 m² eigen grond. Rondom de woning bevindt zich een royaal gazon, volwassen beplanting en een volledig omheinde tuin, waardoor privacy optimaal gewaarborgd is. De natuurlijke omgeving, het vele groen en de ruime opzet zorgen voor een bijzonder vrij gevoel. Daarnaast beschikt het perceel over een praktische vrijstaande buitenberging voor fietsen, tuingereedschap en overige spullen. Kenmerken • perceeloppervlakte 564 m² (eigen grond) • parkbijdrage € 700,- per jaar • bouwjaar 2011 • royale overkapping aan de woning • openslaande deuren vanuit de woonkamer naar het terras • sfeervolle houten afwerking binnen en buiten • twee slaapkamers • inpandige berging • omheinde tuin met volgroeide beplanting • gestoffeerd en gemeubileerd te aanvaarden (behoudens persoonlijke zaken) • verhuur voor commerciële doeleinden is niet toegestaan • permanente bewoning niet toegestaan Een bijzonder sfeervolle woning op een uitzonderlijk ruime kavel, waar natuur, privacy en comfort samenkomen. Een heerlijke plek om het hele jaar door te genieten van alles wat de Veluwe te bieden heeft.

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 · Kraaijenhof Vastgoed

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.