Tonnenberg 53-V3, Ermelo

Tonnenberg 53-V3, Ermelo

Ermelo

Forest edge · Wooded surroundings · Rural setting · Sheltered position · Outside the built-up area · Next to a park

€445,000

Asking Price

4

Bedrooms

83 m²

Living Area

Recreatie

Recreatiebestemming

Price
€445,000
Net yield
0.0%
Inquire
4-bedroom holiday home in Ermelo — photo 1 of 5
Kraaijenhof Vastgoed
1 / 5
4-bedroom holiday home in Ermelo — photo 2 of 5
2 / 5
4-bedroom holiday home in Ermelo — photo 3 of 5
3 / 5
4-bedroom holiday home in Ermelo — photo 4 of 5
4 / 5
4-bedroom holiday home in Ermelo — photo 5 of 5
5 / 5

Tonnenberg 53-V3, Ermelo

Ermelo · Veluwe · Ref BF-3926Source · Kraaijenhof Vastgoed · listed 21 Jun 2026
Asking price
€445,000
Net yield
0.0%
Gross on asking
6.0%
Est. revenue / yr
€26,710
Bedrooms
4
Built area
83 m²
Land
658 m²
Brixfox Score 43 · DKoop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
0.0%
€-668 net operating income /yr
Gross yield · all-in basis
5.4%
−5.4 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 Ermelo — 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
€152
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
48%
Full-year estimate, market-calibrated
Projected annual revenue
€26,710
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· 8.7% of price, auto-calculated
€38,600
Overdrachtsbelasting (transfer tax)€35,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€498,600
+12.0% 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
€26,710
Rental management
−€8,013
Booking channel fees
−€1,068
Cleaning & consumables
−€1,336
Park charge (parkbijdrage)
€/yr−€1,309
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€416
Maintenance reserve
−€3,560
Insurance
−€500
Box 3 wealth tax
−€9,676
Net operating income
€-668/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €668/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Ermelo 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Ermelo · 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

43D
Rental YieldWeak
0.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyAverage
48% average occupancy
Nightly RateAverage
€152 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
658 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 658 m² land — room for expansion or amenities
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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback60.6 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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,309/yr

The listing states about €1,309 per year for the park — typically security, waste, and upkeep of roads and greenery. This is the figure from the listing, not our estimate, and it is already deducted in the yield above.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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; the park charge is the figure this listing states rather than a market assumption. 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: 2012
Energy: d
Situation: Forest edge · Wooded surroundings · Rural setting · Sheltered position · Outside the built-up area · Next to a park

Listing text from the makelaar, in Dutch

Aan de rand van de uitgestrekte Ermelosche heide en het betoverende Spreulderbos, op het exclusieve Bospark “De Vlindervallei”, mogen wij u deze charmante, vrijstaande en rietgedekte Veluwse 8-persoons boerderijwoning aanbieden. Een sfeervolle recreatiewoning met karakteristieke details, een warme uitstraling én een eigen wellnessruimte in het souterrain. Gelegen op een royaal perceel van 658 m² eigen grond, midden in het groen en met volop privacy. Hier ervaart u het hele jaar door het ultieme buitenleven. Het park is permanent geopend, waardoor u elk seizoen kunt genieten van de rust, natuur en ruimte die de Veluwe te bieden heeft. Wandelaars, fietsers en ruiters kunnen hier hun hart ophalen dankzij de talloze routes in de directe omgeving. Voor paardenliefhebbers biedt het park zelfs de mogelijkheid tot weidegang of het huren van een stal. Voor gezellige horeca en winkels bereikt u binnen korte tijd het centrum van Ermelo of de sfeervolle Hanzestad Harderwijk. Indeling: Via de entree komt u in de lichte hal met vaste trap naar het souterrain, meterkast en toegang tot de diverse vertrekken. Wat direct opvalt is de prettige lichtinval in de woonkamer. Dankzij de grote raampartijen, openslaande tuindeuren, gashaard en de hoge nok met robuuste houten balken ontstaat een ruimtelijk en warm geheel. De landelijke open keuken is compleet uitgevoerd met onder andere een 5-pits gaskookplaat, magnetron, oven, vaatwasser en een natuurstenen werkblad. In de servieskast bevindt zich een ruime koel-vriescombinatie. De eethoek sluit naadloos aan op de woonkamer en biedt via openslaande deuren toegang tot het zonnige terras. Op de begane grond bevindt zich tevens een comfortabele slaapkamer met openslaande deuren naar de tuin. In de hal vindt u een apart toilet en voorts vindt u een karakteristieke bedstede voor twee personen, een knipoog naar het traditionele boerderijleven. De badkamer is verzorgd uitgevoerd met ligbad, inloopdouche, wastafelmeubel en tweede toilet. De gehele begane grond is voorzien van een prachtige houtenvloer met vloerverwarming. Souterrain: in het souterrain ligt ook een prachtige houtenvloer en daar bevindt zich een royale slaapkamer met twee aparte bedden en vaste kastruimte. Ook hier is opnieuw een sfeervolle bedstede gerealiseerd. Openslaande deuren geven toegang tot een klein, beschut terras. De tweede badkamer maakt deze verdieping compleet en biedt pure ontspanning met een infraroodsauna en een stoomdouchecabine. Daarnaast beschikt deze badkamer over een wastafelmeubel. Een heerlijke privé wellnessruimte waar u volledig tot rust komt na een dag in de natuur. De rondom gelegen tuin biedt optimale privacy dankzij de vrije ligging op het perceel. Met meerdere terrassen, een gazon en volwassen beplanting is er altijd wel een fijne plek in de zon of juist in de schaduw te vinden. De tuin vormt een natuurlijk verlengstuk van de woning en biedt volop mogelijkheden om te ontspannen of gezellig samen te zijn. Parkeren kan op eigen terrein; er is ruimte voor meerdere voertuigen aan de achterzijde van het perceel. De woning is uniek gelegen aan de rand van het park en grenst direct aan de heide, alleen gescheiden door een zandpad. De woonkamer en tuin bieden daardoor uitzicht op het schitterende heidegebied. De woning ligt ook zeer gunstig ten opzichte van de andere woningen, u heeft daar géén zicht op vanuit de woonkamer en het eetgedeelte. U voelt zich hier volledig vrij en één met de natuur! De woning wordt volledig ingericht opgeleverd, waardoor u direct kunt genieten of kunt starten met recreatieve verhuur via het park. Kenmerken • Perceeloppervlakte 658 m² (eigen grond) • Parkbijdrage € 1.309,- per jaar (2026) • 8-persoons recreatiewoning • 2 slaapkamers en 2 bedstedes • 2 badkamers • Infraroodsauna en stoomdouche • Vloerverwarming begane grond • Inclusief gehele inventaris • Eigen parkeergelegenheid • Recreatieve verhuur mogelijk via het park • Permanente bewoning niet toegestaan Een unieke kans om te investeren in rust, comfort en Veluwse charme. U bent van harte welkom voor een vrijblijvende bezichtiging!

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 · Kraaijenhof Vastgoed

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.