Vosseveldseweg 15-120, Winterswijk Kotten

Vosseveldseweg 15-120, Winterswijk Kotten

Winterswijk Kotten

Wooded surroundings · On a holiday park

€129,120

Asking Price

1

Bedrooms

31 m²

Living Area

Recreatie

Recreatiebestemming

Price
€129,120
Net yield
0.6%
ReportInquire
1-bedroom holiday home in Winterswijk Kotten — photo 1 of 5
Iets Anders Makelaars
1 / 5
1-bedroom holiday home in Winterswijk Kotten — photo 2 of 5
2 / 5
1-bedroom holiday home in Winterswijk Kotten — photo 3 of 5
3 / 5
1-bedroom holiday home in Winterswijk Kotten — photo 4 of 5
4 / 5
1-bedroom holiday home in Winterswijk Kotten — photo 5 of 5
5 / 5

Vosseveldseweg 15-120, Winterswijk Kotten

Winterswijk Kotten · Ref BF-3453Source · Iets Anders Makelaars · listed 21 Jun 2026
Asking price
€129,120
Net yield
0.6%
Gross on asking
10.9%
Est. revenue / yr
€14,093
Want this analysis as an underwriting report (PDF)?

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

Bedrooms
1
Built area
31 m²
Land
360 m²
Brixfox Score 51 · CKoop (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.
0.6%
€903 net operating income /yr
Gross yield · all-in basis
9.0%
−8.4 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 Winterswijk Kotten — 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 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.
Expected ADR
€142
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
27%
Full-year estimate, market-calibrated
Projected annual revenue
€14,093
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +3% for the photo quality.
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· 10.3% of price, auto-calculated
€13,330
Overdrachtsbelasting (transfer tax)€10,330
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€157,450
+21.9% 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
€14,093
Rental management
−€4,228
Booking channel fees
−€564
Cleaning & consumables
−€705
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€121
Maintenance reserve
−€1,033
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€2,789
Net operating income
€903/yr
Net yield on all-in investment
0.6%

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.
Property value growth per year · your assumption0%
0%2.5% · Brixfox model assumption8%
Yield + value growth
0.6%/yr
0.6% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as an underwriting report (PDF)?

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.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Winterswijk Kotten

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

51C
Rental YieldWeak
0.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
27% average occupancy
Nightly RateAverage
€142 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
360 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.6% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 27% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback174.4 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.

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 Wiltershaar

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: 2022
Energy: d
Condition: new-build
View: forest
Situation: Wooded surroundings · On a holiday park

Listing text from the makelaar, in Dutch

VORSTELIJK RECREËREN OP HOFPARKEN WILTERSHAAR Hier in het prachtige buitengebied van Winterswijk maakt het vakantiegevoel zich meteen meester van je. De fraaie uitzichten over glooiende velden en bosranden zorgen ervoor dat we automatisch wat langzamer gaan rijden als we vakantiepark Wiltershaar naderen. We gaan hier vandaag een kijkje nemen bij een ‘all-electric’ vakantiewoning met de passende vorstelijke naam Amalia. We passeren links de oude boerderij Wiltershaar waar de receptie en het restaurant van het park zich bevindt. Hier slaan we rechtsaf richting huisje 120 waar we op een steenworp afstand voldoende parkeerplekken voor het uitkiezen hebben. We stappen uit en raken meteen onder de indruk van dit heerlijke rustige plekje. Waar de bomenpartij begint lopen we het ruime eigen perceel op (360 m²) en strijken eerst even neer op het terras voor de woning. Je wilt dan eigenlijk al niet meer weg. Natuurlijk gaan we ook de woning bekijken, de deur staat al uitnodigend open. Bij binnenkomst loopt je meteen richting de gezellige woonkamer met open keuken. De schuifdeur naar het terras staat bij lekker weer al snel open. Wordt het je te warm, dan sluit je de deuren en schakel je de airco in. Natuurlijk is de woning ook heel goed te verwarmen in koudere dagen door middel van diezelfde airco en de elektrische vloerverwarming. Want dat is het mooie van deze woning, hij is all-electric! Een groot deel van de benodigde energie wordt opgewekt door de 8 geavanceerde Solar-zonnepanelen. De woning is in 2022 gebouwd, dus in feite nog spiksplinternieuw en dat zie je aan alles. De laminaatvloer is nog als nieuw, net als de meubels en de rest van de inrichting dat overigens allemaal bij de koop inzit! In de keuken maak je de lekkerste gerechten op je inductiekookplaat. Daarnaast heb je de beschikking over een koelkast, combimagnetron en vaatwasser. Om het hoekje bekijken we de fraaie badkamer met ruime douchehoek, toilet, wastafelmeubel en designradiator. De naastgelegen slaapkamer complementeert dit heerlijke vakantieverblijf. VAKANTIEPRET IN OPTIMA FORMA Buiten zitten is hier heerlijk op je eigen terras met de middag- en avondzon. In de schemering zetten de spotjes alles in een ander daglicht en brengt de buitenhaard sfeer en een aangename warmte. En wil je toch even wat werk verzetten in de tuin dan pak je uit de berging een hark of heggenschaar. Die berging is trouwens ruim genoeg voor een setje fietsen en de barbecue. Hier hangt ook de omvormer van de zonnepanelen. In de omgeving is ook van alles te beleven. Winterswijk heeft een gezellig centrum met een goedbezochte woensdag- en zaterdag markt. Je boekt een leuke voorstelling in de schouwburg, loop 18 holes op de golfbaan of gaat op fossielenjacht in de befaamde steengroeve. En het buitengebied is befaamd om z’n geweldige fietsroutes en leuke pauzeplekjes met versnaperingen. MOGELIJKHEDEN TE OVER Je leest het al. Er valt heel veel te ontdekken vanuit je eigen vakantiewoning hier op Hofparken Wiltershaar. Zoveel dat je hier wel hele dagen zou kunnen zitten. Permanente bewoning is alleen niet toegestaan, maar uiteraard kun je naar hartenlust genieten wanneer je maar wilt. Zoek je ook een stuk rendement van je investering, dan kun je de woning ook voor je laten verhuren. Interessant is dan de mogelijke btw-teruggaaf bij verhuur. De vraagprijs is namelijk exclusief BTW.

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

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

Inquire

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.

Optional — leave it blank and we'll send the message above.

Source · Iets Anders 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 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.