Hexelseweg 80-Z357, Hoge Hexel

Hexelseweg 80-Z357, Hoge Hexel

Hoge Hexel

Waterfront · Wooded surroundings · Open position · On a holiday park · Quiet road

€124,900

Asking Price

2

Bedrooms

47 m²

Living Area

Recreatie

Recreatiebestemming

Price
€124,900
Net yield
10.4%
Inquire
2-bedroom holiday home in Hoge Hexel — photo 1 of 5
Landal Makelaardij
1 / 5
2-bedroom holiday home in Hoge Hexel — photo 2 of 5
2 / 5
2-bedroom holiday home in Hoge Hexel — photo 3 of 5
3 / 5
2-bedroom holiday home in Hoge Hexel — photo 4 of 5
4 / 5
2-bedroom holiday home in Hoge Hexel — photo 5 of 5
5 / 5

Hexelseweg 80-Z357, Hoge Hexel

Hoge Hexel · Overijssel · Ref BF-3530Source · Landal Makelaardij · listed 21 Jun 2026
Asking price
€124,900
Net yield
10.4%
Gross on asking
30.7%
Est. revenue / yr
€38,406
Bedrooms
2
Built area
47 m²
Land
301 m²
Brixfox Score 98 · A+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.
10.4%
€15,846 net operating income /yr
Gross yield · all-in basis
25.1%
−14.7 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 Hoge Hexel — 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
€164
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
64%
Full-year estimate, market-calibrated
Projected annual revenue
€38,406
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 10.4% of price, auto-calculated
€12,992
Overdrachtsbelasting (transfer tax)€9,992
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€152,892
+22.4% 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
€38,406
Rental management
−€11,522
Booking channel fees
−€1,536
Cleaning & consumables
−€1,920
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€117
Maintenance reserve
−€999
Insurance
−€500
Box 3 wealth tax
−€2,716
Net operating income
€15,846/yr
Net yield on all-in investment
10.4%

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% · Hoge Hexel 5-yr avg — historical, not a forecast8%
Indicative total return
10.4%/yr
10.4% 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

Hoge Hexel · 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

98A
Rental YieldStrong
10.4% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
64% average occupancy
Nightly RateAverage
€164 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
301 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 10.4% (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 €164 limits revenue ceiling — consider repositioning potential

Strong candidate at this price.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback4.6 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.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying.

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: 2021
Energy: d
Condition: good
View: park-green
Situation: Waterfront · Wooded surroundings · Open position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Lodge Linde met sauna | Rust, privacy en Twentse gastvrijheid aan de bosrand Aan de rand van Recreatiepark De Tolplas, direct grenzend aan een bosstrook, ligt deze sfeervolle 4-persoons Lodge Linde. Een heerlijke plek waar rust, natuur en comfort samenkomen – perfect om even helemaal te ontsnappen aan de drukte van alledag. De lodge beschikt over een royale, groene tuin met volop privacy. Onder de veranda bevindt zich een overdekt terras met tuintafel en stoelen, zodat je in elk seizoen comfortabel buiten kunt zitten. Daarnaast is er een extra zonneterras én een eigen parkeerplaats bij de woning. Binnen word je verwelkomd in een lichte en gezellige woonkamer met comfortabele zithoek en ronde eettafel. De complete keuken is van alle gemakken voorzien en biedt alles voor een ontspannen verblijf. Dankzij de aanwezige airconditioning blijft het in de zomer aangenaam koel, terwijl de combinatie van airco en cv-installatie in de winter zorgt voor een comfortabel binnenklimaat. De lodge beschikt over twee slaapkamers: een ruime masterbedroom en een tweede slaapkamer met twee losse bedden. De badkamer is voorzien van een douche en wastafel, terwijl het toilet separaat is gesitueerd. Als extra luxe beschikt de woning over een heerlijke infraroodsauna – ideaal om volledig tot rust te komen na een wandeling of fietstocht door de Twentse natuur. Genieten op en rondom het park Recreatiepark De Tolplas staat bekend om zijn gemoedelijke sfeer en gastvrije karakter. Op het park vind je een uitstekend restaurant met terras aan het water, waar je kunt genieten van verrassend culinaire en ambachtelijke gerechten. De recreatieplas vormt het hart van het park. Hier kun je zwemmen, vissen, suppen of ontspannen varen met een kano of roeiboot. Een heerlijke omgeving voor zowel rustzoekers als actieve natuurliefhebbers. Verhuur en eigen gebruik De lodge wordt momenteel nog verhuurd, maar biedt daarnaast al mogelijkheden voor eigen gebruik. Vanaf 2027 is de woning volledig beschikbaar voor eigen gebruik. Verhuur blijft mogelijk, maar is niet verplicht. Kortom Een comfortabele en sfeervolle lodge op een unieke locatie in het Twentse landschap – ideaal voor wie zoekt naar rust, natuur, privacy en ontspanning, met de vrijheid om zelf te genieten of te verhuren wanneer gewenst.

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 · Landal Makelaardij

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.