Haersolteweg 17-G003, Dalfsen

Haersolteweg 17-G003, Dalfsen

Dalfsen

On a holiday park

€119,500

Asking Price

2

Bedrooms

41 m²

Living Area

Recreatie

Recreatiebestemming

Price
€119,500
Net yield
5.3%
Inquire
2-bedroom holiday home in Dalfsen — photo 1 of 5
Heero Boer Makelaardij
1 / 5
2-bedroom holiday home in Dalfsen — photo 2 of 5
2 / 5
2-bedroom holiday home in Dalfsen — photo 3 of 5
3 / 5
2-bedroom holiday home in Dalfsen — photo 4 of 5
4 / 5
2-bedroom holiday home in Dalfsen — photo 5 of 5
5 / 5

Haersolteweg 17-G003, Dalfsen

Dalfsen · Overijssel · Ref BF-37812Source · Heero Boer Makelaardij · listed 2 Sept 2026
Asking price
€119,500
Net yield
5.3%
Gross on asking
20.9%
Est. revenue / yr
€24,986
Bedrooms
2
Built area
41 m²
Land
316 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.
5.3%
€7,826 net operating income /yr
Gross yield · all-in basis
17.0%
−11.7 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 Dalfsen — 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
€110
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
62%
Full-year estimate, market-calibrated
Projected annual revenue
€24,986
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
€12,560
Overdrachtsbelasting (transfer tax)€9,560
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€147,060
+23.1% 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
€24,986
Rental management
−€7,496
Booking channel fees
−€999
Cleaning & consumables
−€1,249
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€112
Maintenance reserve
−€956
Insurance
−€500
Box 3 wealth tax
−€2,598
Net operating income
€7,826/yr
Net yield on all-in investment
5.3%

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% · Dalfsen 5-yr avg — historical, not a forecast8%
Indicative total return
5.3%/yr
5.3% 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

Dalfsen · 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

81B
Rental YieldStrong
5.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
62% average occupancy
Nightly RateWeak
€110 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
316 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.3% (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 €110 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback7.8 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.

Park: vakantiepark Buitenplaats Gerner

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: 1990
Energy: d
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Recreatiebungalow aan de bosrand Deze charmante vakantiebungalow geschikt voor vier personen, ligt op het vakantiepark Buitenplaats Gerner. Het huisje staat op een ruime kavel van ruim 316 m2 op eigen grond. Bij binnenkomst via de entree komt u in de keuken, met aansluitend de lichte en gezellige woonkamer. Grote raampartijen op het zuiden en westen bieden zich op de tuin. De openslaande tuindeuren leiden naar een terras. Aan de westzijde boven het terras, hangt een knik-arm zonnescherm. De woonkamer is compleet ingericht en alle meubilair, bank, stoelen, tafels en lampen blijven achter. In de hoek van de woonkamer is een sfeervolle eethoek, compleet met vier stoelen en tafeltje en is voorzien van een dakraam. De open keuken is voorzien van 4-pits gaskooktoestel, wasemkap, combimagnetron en een koelkast. De complete keukeninventaris is bij de koop inbegrepen. In de bedstee ligt een 2-persoons bed en onder het bed is een bergruimte. In de bedstee zit een dakraam. De badkamer is voorzien van douche, wastafel, toilet en ligbad en de badkamer is voorzien van een dakraam. De HR+ CV-combiketel bevindt zich in een handige hoekkast. Op de bovenverdieping is er een slaapgedeelte met een tweepersoonsbed met matrassen en dekbedden. De woning is voorzien van HR++ glas voor optimaal comfort. Daarnaast beschikt het over een glasvezelaansluiting en tussenmeters voor gas, water en elektra. De ruime tuin ligt rondom de woning en grenst aan het bos. De tuin is door de hovenier ingericht met meerdere bloeiende vaste planten in borders, zoals een sierappel en hertshooi. In de tuin bevindt zich een praktische houten berging voor bijvoorbeeld fietsen of tuinstoelen. De woning is vrijstaand en staat op een kavel aan de bosrand met veel groen en schaduw, maar zeker ook zon bij mooi weer. De woning ligt aan een looppaadje welke met de buren gedeeld wordt. De auto mag voor het laden en lossen even vooraan op het pad staan. Parkeren kan op meerdere centrale parkeerplaatsen op het park. Buitenplaats Gerner biedt: • Een overdekt zwembad, toegankelijk voor onze gasten • Diverse speeltuinen en een groot springkussen voor de kinderen • Sportfaciliteiten: waaronder fitness en squash • Restaurant Auberge ’t Asje, voor een avondje culinair genieten • Fietsverhuur (o.a. fietsen en e-bikes) • Laadpalen voor elektrische auto's • WiFi • Uitgebreid fiets- en wandelnetwerk in de omgeving • Sportpark overzijde van de weg: groot buitenzwembad met glijbaan, tennis en padel. Op Buitenplaats Gerner kunt u 365 dagen per jaar recreëren, maar permanente bewoning is niet toegestaan. Bent u nieuwsgierig geworden naar deze vakantiebungalow? U bent van harte welkom voor een bezichtiging! Neem contact met ons op om een afspraak te maken. Op Buitenplaats Gerner kunt u 365 dagen per jaar recreëren, maar permanente bewoning is niet toegestaan.

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 · Heero Boer 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.