Varelseweg 211-16, Hulshorst

Varelseweg 211-16, Hulshorst

Hulshorst

€299,500

Asking Price

3

Bedrooms

91 m²

Living Area

Recreatie

Recreatiebestemming

Price
€299,500
Net yield
3.2%
Inquire
3-bedroom holiday home in Hulshorst — photo 1 of 5
Recradroom Makelaar
1 / 5
3-bedroom holiday home in Hulshorst — photo 2 of 5
2 / 5
3-bedroom holiday home in Hulshorst — photo 3 of 5
3 / 5
3-bedroom holiday home in Hulshorst — photo 4 of 5
4 / 5
3-bedroom holiday home in Hulshorst — photo 5 of 5
5 / 5

Varelseweg 211-16, Hulshorst

Hulshorst · Veluwe · Ref BF-3460Source · Recradroom Makelaar · listed 21 Jun 2026
Asking price
€299,500
Net yield
3.2%
Gross on asking
13.1%
Est. revenue / yr
€39,307
Bedrooms
3
Built area
91 m²
Land
189 m²
Brixfox Score 76 · B+Koop (eigen grond)Pool or 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.
3.2%
€11,040 net operating income /yr
Gross yield · all-in basis
11.5%
−8.3 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 Hulshorst — 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
€194
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€39,307
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· 9.0% of price, auto-calculated
€26,960
Overdrachtsbelasting (transfer tax)€23,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€341,460
+14.0% 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
€39,307
Rental management
−€11,792
Booking channel fees
−€1,572
Cleaning & consumables
−€1,965
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€280
Maintenance reserve
−€2,396
Insurance
−€500
Box 3 wealth tax
−€6,512
Net operating income
€11,040/yr
Net yield on all-in investment
3.2%

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% · Hulshorst 5-yr avg — historical, not a forecast8%
Indicative total return
3.2%/yr
3.2% 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

Hulshorst · 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

76B
Rental YieldAverage
3.2% net yield on all-in cost
LettingGood
Park allows its pool or own letting
OccupancyAverage
56% average occupancy
Nightly RateAverage
€194 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
189 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 3.2% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 56% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback13.1 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 park allows both pool and independent letting

Pool or independent

Owners here can either join the park’s rental pool or let the home themselves. That choice is the single biggest lever on net yield in a park home — the pool trades a revenue share for filled weeks and zero effort; independent letting keeps the margin and the work. Confirm which options the current contract actually carries.

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: EuroParcsOperator: EuroParcsLetting: Rental pool or independent letting

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: 2019
Energy: d

Listing text from the makelaar, in Dutch

**Luxe 6-persoons recreatiewoning met dakterras en uitzicht over het water – EuroParcs Bad Hoophuizen** Aan de rand van het Veluwemeer, op een ruime koopkavel op EuroParcs Bad Hoophuizen, ligt deze exclusieve 6-persoons recreatiewoning met moderne architectuur en een bijzonder gevoel van ruimte. Dankzij de grote raampartijen, het uitzicht op de waterpartij en het dakterras ervaart u hier rust, licht en luxe in één. **Woonkamer** De woonkamer op de begane grond is licht, sfeervol en voorzien van een moderne gas open haard. Grote ramen bieden een prachtig uitzicht op de waterpartij en de vlonder, waardoor binnen en buiten naadloos in elkaar overlopen. De zithoek is ruim opgezet en vormt de perfecte plek om te ontspannen bij het elektrisch haardvuur of te genieten van het uitzicht. **Keuken** De open keuken sluit stijlvol aan op de woonkamer en is volledig ingericht met moderne inbouwapparatuur, een kookplaat, afzuigkap, koelkast, vaatwasser en combimagnetron. De keuken is strak afgewerkt en beschikt over voldoende werkruimte en kastruimte voor comfortabel koken en gezellig tafelen. **Slaapkamers benedenverdieping** De woning beschikt over een master bedroom met een eigen inloopkast en een en-suite badkamer voorzien van een douche, wastafel en designradiator. Deze kamer straalt rust, comfort en klasse uit. Daarnaast bevindt zich op de begane grond nog een tweede slaapkamer met twee losse éénpersoonsbedden. Deze kamer is ideaal voor gasten of kinderen, met voldoende kastruimte en een frisse, lichte uitstraling. **Separaat toilet** Naast de badkamer bevindt zich een apart toilet, stijlvol afgewerkt en praktisch geplaatst voor dagelijks gemak. **Verdieping** De bovenverdieping is verrassend ruim en multifunctioneel. Hier vindt u een open slaapkamer met een tweepersoons slaapplek en een sfeervolle zithoek, ideaal om te ontspannen met een boek of te genieten van extra privacy. Daarnaast is er een aparte afsluitbare ruimte met zachte zitkussens, een perfecte speel- of chillplek voor kinderen of een rustige hoek voor wie zich even wil terugtrekken. **Buitenleven** Buiten leidt een trap omhoog naar het royale dakterras waar u geniet van een panoramisch uitzicht over het park en de waterpartij. De woning beschikt tevens over een vlonder aan het water, een heerlijke plek om te ontspannen, te ontbijten in de ochtendzon of de dag af te sluiten met een glas wijn. De combinatie van water, licht en ruimte maakt dit buitenleven uniek in zijn soort. **Kavel** Koopgrond **Ex BTW** De vraagprijs is incl. de 37d regeling. **Faciliteiten op EuroParcs Bad Hoophuizen** Direct aan het Veluwemeer met strand en jachthaven Binnenzwembad en wellnesscentrum Restaurant en snackbar Supermarkt en fietsverhuur Speel- en sportvelden Receptie met verhuurservice **Omgeving** Gelegen aan het Veluwemeer, ideaal voor watersportliefhebbers Dichtbij Harderwijk, Elburg en Nunspeet met gezellige horeca en winkels Nationaal Park De Hoge Veluwe in de directe omgeving Prachtige wandel- en fietsroutes door bos, heide en zandverstuivingen **Waarom kiezen voor deze woning** Moderne recreatiewoning op koopgrond met unieke ligging aan het water Luxe master bedroom met inloopkast en en-suite badkamer Gas open haard en grote raampartijen met uitzicht op de vlonder Extra slaap- en zitruimte op de verdieping met dakterras Hoogwaardige afwerking en sfeervolle inrichting Perfect voor zes personen, comfort, privacy en beleving in één woning **Permanente bewoning niet toegestaan** **Disclaimer** Hoewel we de uiterste zorg hebben besteed aan de juistheid van deze informatie, kunnen er kleine afwijkingen voorkomen. Raadpleeg altijd de meest actuele gegevens. **Contact** Tel: 055-2032257 Whatsapp: 06-38077188 (alleen WhatsApp) 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 · Recradroom Makelaar

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.