Kieftveen 18-16, Voorthuizen

Kieftveen 18-16, Voorthuizen

Voorthuizen

On a holiday park

€122,000

Asking Price

2

Bedrooms

40 m²

Living Area

Recreatie

Recreatiebestemming

Price
€122,000
Net yield
10.3%
Inquire
2-bedroom holiday home in Voorthuizen — photo 1 of 5
Recreatiemakelaardij de IJsvogel
1 / 5
2-bedroom holiday home in Voorthuizen — photo 2 of 5
2 / 5
2-bedroom holiday home in Voorthuizen — photo 3 of 5
3 / 5
2-bedroom holiday home in Voorthuizen — photo 4 of 5
4 / 5
2-bedroom holiday home in Voorthuizen — photo 5 of 5
5 / 5

Kieftveen 18-16, Voorthuizen

Voorthuizen · Veluwe · Ref BF-3702Source · Recreatiemakelaardij de IJsvogel · listed 21 Jun 2026
Asking price
€122,000
Net yield
10.3%
Gross on asking
30.8%
Est. revenue / yr
€37,548
Bedrooms
2
Built area
40 m²
Land
177 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.
10.3%
€15,412 net operating income /yr
Gross yield · all-in basis
25.1%
−14.8 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 Voorthuizen — 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
€151
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
68%
Full-year estimate, market-calibrated
Projected annual revenue
€37,548
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· 10.5% of price, auto-calculated
€12,760
Overdrachtsbelasting (transfer tax)€9,760
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€149,760
+22.8% 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
€37,548
Rental management
−€11,264
Booking channel fees
−€1,502
Cleaning & consumables
−€1,877
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€114
Maintenance reserve
−€976
Insurance
−€500
Box 3 wealth tax
−€2,653
Net operating income
€15,412/yr
Net yield on all-in investment
10.3%

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% · Voorthuizen 5-yr avg — historical, not a forecast8%
Indicative total return
10.3%/yr
10.3% 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

Voorthuizen · 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
10.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
68% average occupancy
Nightly RateAverage
€151 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
177 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 10.3% (fully managed, on all-in cost) — outperforms most villas in this market
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
ADR of €151 limits revenue ceiling — consider repositioning potential
Compact plot at 177 m² — limited expansion potential

Worth underwriting.

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

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

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

Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Gerenoveerd vrijstaand chalet van ca. 40m2 met veranda gelegen op een zonnige kavel eigen grond van ca. 177 m2 vlakbij de centrale voorzieningen. Prima plek om samen met uw (klein)kinderen te genieten of juist in alle rust aan het ontbijt in de zon of samen ontspannen met een goed glas wijn na een dag in de natuur. Uitvoering : Dit chalet is in 2025 gerenoveerd en heeft een hele nieuwe buitenkant en isolatie gekregen, een stoere veranda, badkamer en basic keuken. Het chalet is ongemeubileerd en heeft binnen, als het uw smaak net niet is, een likje verf nodig maar heeft enorm veel potentie. Indeling : Entree. Ruime woonkamer voorzien van grote raampartijen voor extra lichtinval. Open basic keuken (2024) welke is voorzien van een los 2-pits elektrisch kooktoestel en koelkast. Er zijn twee royale slaapkamers waarvan de eerste is voorzien van 2 1-persoonsbedden en de tweede ruimte biedt aan een 2-persoonsbed en voorzien is van 2 opbergkasten. Hippe badkamer met regendouche, wastafel en toilet. Het chalet wordt verwarmd middels oliekachel. Het chalet is in 2025 wel voorzien van een nieuwe ketel. Buiten heeft u de beschikking over een heerlijke veranda, ideaal voor lange zomeravonden met uw gezin of familie en vrienden. Ruime eigen parkeerplaats aanwezig. Het chalet is niet gemeubileerd en kan op korte termijn van u zijn. Sanitair : Hippe badkamer met douche, wastafel en toilet. Verwarming : Het chalet wordt verwarmd middels oliekachel. Overige : Permanente bewoning en inschrijving op dit adres zijn niet toegestaan. Parkkosten 2026 ca. € 1780,= éénmalige bijdrage aan de IJsvogel € 1000,= Meer informatie of een bezichtiging plannen? Neem direct contact met ons op, wij vertellen u graag meer! Over Recreatiepark de IJsvogel: De prachtige ligging van de IJsvogel, in Voorthuizen aan de rand van de Veluwe, omgeven door mooie bossen, uitgestrekte heidevelden en leuke dorpjes maken uw verblijf extra leuk en ontspannen. Niet alleen door de prachtige natuur maar ook door de vele activiteiten! Gebruik uw chalet als uitvalsbasis voor eindeloze tochten over de fiets- en wandelpaden door de bossen. Of geniet op het park zelf van de vele faciliteiten zoals het binnen- en buitenzwembad, diverse speeltuinen en voetbalkooi, Adventure Minigolf, broodjesservice door Bakker Piet, horeca met bowlingbanen, animatie, privé bioscoop, massage en wellness by Loom. En wilt u extra ontspannen dan boekt u toch gewoon een Yoga Class?! Kortom, de ideale plek om te genieten van uw recreatiewoning!

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 · Recreatiemakelaardij de IJsvogel

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.