Dorperheideweg 12-278, Arcen

Dorperheideweg 12-278, Arcen

Arcen

Wooded surroundings · Rural setting

€249,500

Asking Price

2

Bedrooms

75 m²

Living Area

Price
€249,500
Net yield
3.0%
Inquire
2-bedroom holiday home in Arcen — photo 1 of 5
Vakantiemakelaar
1 / 5
2-bedroom holiday home in Arcen — photo 2 of 5
2 / 5
2-bedroom holiday home in Arcen — photo 3 of 5
3 / 5
2-bedroom holiday home in Arcen — photo 4 of 5
4 / 5
2-bedroom holiday home in Arcen — photo 5 of 5
5 / 5

Dorperheideweg 12-278, Arcen

Arcen · Ref BF-4567Source · Vakantiemakelaar · listed 21 Jun 2026
Asking price
€249,500
Net yield
3.0%
Gross on asking
13.2%
Est. revenue / yr
€32,922
Bedrooms
2
Built area
75 m²
Land
250 m²
Brixfox Score 72 · BKoop (eigen grond)Financial 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.
3.0%
€8,678 net operating income /yr
Gross yield · all-in basis
11.5%
−8.5 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 Arcen — 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
€125
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
72%
Full-year estimate, market-calibrated
Projected annual revenue
€32,922
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· 9.2% of price, auto-calculated
€22,960
Overdrachtsbelasting (transfer tax)€19,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€287,460
+15.2% 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
€32,922
Rental management
−€9,877
Booking channel fees
−€1,317
Cleaning & consumables
−€1,646
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€233
Maintenance reserve
−€1,996
Insurance
−€500
Box 3 wealth tax
−€5,425
Net operating income
€8,678/yr
Net yield on all-in investment
3.0%

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.

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% · Arcen 5-yr avg — historical, not a forecast8%
Indicative total return
3.0%/yr
3.0% 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

Arcen

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

72B
Rental YieldAverage
3.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
72% average occupancy
Nightly RateAverage
€125 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
250 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 3.0% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
ADR of €125 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback13.4 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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

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: 2011
Energy: a
Situation: Wooded surroundings · Rural setting

Listing text from the makelaar, in Dutch

* Luxe vrijstaande 4-persoons wellnessvilla op toplocatie * Volledig afgeschermde wellnessruimte buiten met: traditionele buitensauna, jacuzzi én coldtub voor ultieme ontspanning * Op een compleet familiepark in een schitterende en toeristisch sterke omgeving Wellness Villa 4 nr. 278 op Resort Arcen biedt alles voor een luxe en ontspannen verblijf midden in het groen. Deze vrijstaande 4-persoonsvilla combineert comfort, privacy en wellness op topniveau. Geniet binnen van een sfeervolle open haard, twee slaapkamers met elk een eigen badkamer (waarvan één met luxe Sunshower) en een compleet uitgeruste keuken (met nieuw apparatuur sinds 2024). Maar het echte hoogtepunt vind je buiten: een privé wellnessruimte met traditionele buitensauna, jacuzzi, coldtub én een ruim terras. De villa beschikt bovendien over een golfkarretje om je gemakkelijk over het park te verplaatsen. Alles is aanwezig voor een compleet zorgeloze getaway. Resort Arcen Deze prachtige Wellness Villa vind je op Resort Arcen: een park met vele faciliteiten en een waanzinnige groene omgeving in Noord-Limburg. Zowel voor jong als oud is er iedere dag weer van alles om te beleven. Neem bijvoorbeeld een heerlijke duik in het overdekte zwembad, kies voor een dagje geitjes kijken en voeren op de kinderboerderij, sla een balletje met midgetgolfen of leef je uit in de indoorspeeltuin. De mix van rust en drukte zorgt voor een fijne plek waar je dag in dag uit een vakantiegevoel ervaart. In Arcen ligt de vrije natuur voor de deur. Het is gelegen tussen de heide en de bossen van het Nationaal Park de Maasduinen en dit is dé plek om te onthaasten tijdens een lange wandeling of een dagje fietsen. Bovendien ligt Arcen aan de Maas en op de grens met Duitsland. Ontdek een van de vele restaurantjes en bespreek de dag onder het genot van een hapje en een drankje. In de nabije omgeving is er ook een Hertog Jan Brouwerij te vinden om diverse speciaal biertjes eens verder onder de loep te nemen. Stap de woning binnen Zodra je Wellness Villa 278 binnenstapt, valt de ruimte gelijk op. De ruime woonkamer met open haard en comfortabele zithoek loopt via openslaande deuren over in het terras en de tuin. Ideaal voor lange, ontspannen dagen. De moderne open keuken is van alle gemakken voorzien, waaronder een combimagnetron, vaatwasser, koelkast met vriesvak en Nespresso-apparaat (in 2024 is het apparatuur vervangen). Deze gelijkvloerse woning beschikt over twee slaapkamers, elk met een eigen badkamer, waarvan één is uitgerust met een heerlijke sunshower. In de berging staat een was-droogcombinatie voor extra gemak. En dan buiten: een volledig afgeschermde wellnessruimte met traditionele sauna, jacuzzi en coldtub. Compleet met tuinmeubilair en een royaal terras. Als kers op de taart staat er een privé golfkarretje klaar voor je, zodat je je ontspannen over het park kunt verplaatsen. Verhuur, rendement en eigen gebruik Het verhuren van deze woning op Resort Arcen is mogelijk, maar het is niet verplicht. Er zijn diverse eigen gebruiksmogelijkheden per jaar. Download nu de brochure en bekijk de huuropbrengsten en jaarlijkse kosten van deze woning.

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 · Vakantiemakelaar

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.