Boslaan 2-A4, Harderwijk

Boslaan 2-A4, Harderwijk

Harderwijk

Forest edge · Wooded surroundings · Next to a park

€145,000

Asking Price

2

Bedrooms

65 m²

Living Area

Recreatie

Recreatiebestemming

Price
€145,000
Net yield
8.2%
Inquire
2-bedroom holiday home in Harderwijk — photo 1 of 5
Kraaijenhof Vastgoed
1 / 5
2-bedroom holiday home in Harderwijk — photo 2 of 5
2 / 5
2-bedroom holiday home in Harderwijk — photo 3 of 5
3 / 5
2-bedroom holiday home in Harderwijk — photo 4 of 5
4 / 5
2-bedroom holiday home in Harderwijk — photo 5 of 5
5 / 5

Boslaan 2-A4, Harderwijk

Harderwijk · Veluwe · Ref BF-4003Source · Kraaijenhof Vastgoed · listed 21 Jun 2026
Asking price
€145,000
Net yield
8.2%
Gross on asking
25.9%
Est. revenue / yr
€37,534
Bedrooms
2
Built area
65 m²
Land
351 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.
8.2%
€14,222 net operating income /yr
Gross yield · all-in basis
21.5%
−13.3 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 Harderwijk — 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
€153
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€37,534
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· 10.1% of price, auto-calculated
€14,600
Overdrachtsbelasting (transfer tax)€11,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€174,600
+20.4% 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
€37,534
Rental management
−€11,260
Booking channel fees
−€1,501
Cleaning & consumables
−€1,877
Park charge (parkbijdrage)
€/yr−€2,225
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€136
Maintenance reserve
−€1,160
Insurance
−€500
Box 3 wealth tax
−€3,153
Net operating income
€14,222/yr
Net yield on all-in investment
8.2%

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% · Harderwijk 5-yr avg — historical, not a forecast8%
Indicative total return
8.2%/yr
8.2% 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

Harderwijk · 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
8.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
67% average occupancy
Nightly RateAverage
€153 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
351 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 8.2% (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 €153 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback5.7 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 mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€2,225/yr

The listing states about €2,225 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.

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.

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: 1993
Energy: d
Situation: Forest edge · Wooded surroundings · Next to a park

Listing text from the makelaar, in Dutch

Tussen het bruisende vissersstadje Harderwijk en het charmante dorpje Ermelo, aan de rand van uitgestrekte bossen en midden in de prachtige Veluwse natuur, ligt het goed onderhouden en geliefde bungalowpark “Het Verscholen Dorp”. Een park waar rust, natuur en recreatie perfect samenkomen. Met eigen faciliteiten zoals een verwarmd buitenzwembad, peuterbad, tennisbaan, speeltuin en fietsverhuur is dit een heerlijke uitvalsbasis voor zowel ontspanning als actieve dagen in de natuur. Direct vanaf het park wandelt of fietst u zó de bossen in en ervaart u het échte Veluwse gevoel. Op dit groene en ruim opgezette park mogen wij u dit vrijstaande chalet staat op een royaal perceel van 351 m² eigen grond aanbieden. De woning beschikt over een eigen oprit, een buitenberging en een sfeervolle veranda met overkapping en inbouwspotjes. De bosrijke, groene tuin met volwassen bomen en natuurlijke beplanting zorgt voor volop privacy en een oase van rust. Hier geniet u van ontspanning, vogelgeluiden en het ultieme buitenleven, midden in de natuur. Indeling: Via de entree betreedt u de lichte en sfeervolle woonkamer. Dankzij de grote raampartijen en de schuifpui naar de overdekte veranda is er een prettige verbinding tussen binnen en buiten. De inbouwspotjes zorgen voor een warme uitstraling in de avonduren. De woning is voorzien van screens, binnen- en buitenzonwering en vliegenhorren, wat bijdraagt aan optimaal comfort in elk seizoen. De open hoekkeuken is uitgevoerd in een landelijke witte stijl en biedt voldoende kastruimte. De keuken is voorzien van een gaskookplaat, afzuigkap, koel-vriescombinatie en een spoelbak met kraan. De open opstelling zorgt voor een gezellige leefruimte waarin koken en ontspannen moeiteloos samengaan. De volledig betegelde badkamer beschikt over een douchecabine, toilet en een wastafelmeubel. Alles is netjes afgewerkt en praktisch ingedeeld. De woning beschikt over twee comfortabele slaapkamers, waarvan één royale slaapkamer met een vaste kastenwand, waardoor er volop bergruimte aanwezig is. Een comfortabele en rustige plek om heerlijk tot rust te komen na een dag in de buitenlucht. De tuin rondom het chalet is een waar natuurparadijs. Door de volwassen bomen en groene erfafscheidingen ervaart u hier maximale privacy. De overdekte veranda met inbouwspotjes is een verlengstuk van de woonkamer en biedt een heerlijke plek om al vroeg in het voorjaar of tot laat in het najaar buiten te zitten. Of u nu kiest voor een kop koffie in de ochtendzon of een ontspannen avond midden in het groen, hier komt u volledig tot rust. Daarnaast beschikt de kavel over een praktische buitenberging voor fietsen en tuingereedschap en een eigen oprit met parkeergelegenheid op eigen terrein. Kenmerken • perceel van 351 m² eigen grond • parklasten en VVE € 2.225,- per jaar • gelegen op het geliefde park “Het Verscholen Dorp” • vrijstaand chalet met veel privacy • twee slaapkamers, waarvan één ruime slaapkamer met vaste kastenwand • landelijke open hoekkeuken • volledig betegelde badkamer • sfeervolle veranda met overkapping en inbouwspotjes • eigen oprit en buitenberging • screens, binnen- en buitenzonwering en vliegenhorren aanwezig • gestoffeerd aangeboden • (recreatief) verhuur mogelijk via het park • permanente bewoning niet toegestaan Bent u op zoek naar een plek waar rust, natuur en comfort samenkomen? Dan is dit chalet een heerlijke uitvalsbasis om te genieten van alles wat de Veluwe te bieden heeft.

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.