3-bedroom freehold villa in Ermelo — photo 1 of 5

Funda

1 / 5

3-bedroom freehold villa in Ermelo — photo 2 of 5

3-bedroom freehold villa in Ermelo — photo 3 of 5

3-bedroom freehold villa in Ermelo — photo 4 of 5

3-bedroom freehold villa in Ermelo — photo 5 of 5

Funda

Gentenerf 14-12, Ermelo

Ermelo · Ref BF-4828Source · Funda · listed 21 Jun 2026

Asking price

$454,028

View original listing

Bedrooms

Built area

80 m²

Land

355 m²

Brixfox Score 62 · C+

Modelled from Airbnb listings we track across Ermelo — live calendar data. Projections are estimates, not financial advice.

Unlock full financial data

Get revenue, ROI calculations, AI audits, and investment scores for every property.

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Ermelo

Approximate area

Loading Map...

See this property and its surroundings on the mapExplore the full market map

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections

Airbnb Data

Nightly Rate (ADR)

$200/night

50% ($100)Brixfox estimate($200/night)200% ($401)

Occupancy

67%

10%Brixfox estimate(67%)100%

Short-Term Rental

Indicative

Yearly income

$29,317

Likely range $17,590 – $41,045

Airbnb data$200/night · 67% occupancy

Rental income

$200/night · 67% occ.

$48,987

Running costs (20%)

Utilities, cleaning, maintenance

••••

Box 3 wealth tax

Dutch deemed-return tax on net asset value

••••

Net income

••% ROI

••••

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Ermelo.

Capital appreciation

Property value growing at +4%/yr based on Ermelo market trends.

Rental income

Cumulative net rental earnings collected over time, growing with annual revenue increases.

Total return

Capital value + rental income. Your actual total position if you sold and kept all rent.

Paid back

Year 13: rental income alone has repaid the full purchase price.

2x return

Year 9: total gains (capital + rental) have doubled your initial investment.

Year 5

Capital Value

$485K

+22%

Rental Income

+$137K

Total Position

$622K

+56%

9.3%/yr

Year 10

Capital Value

$591K

+48%

Rental Income

+$295K

Total Position

$886K

+122%

8.3%/yr

Year 20

Capital Value

$874K

+119%

Rental Income

+$692K

Total Position

$1.6M

+293%

7.1%/yr

Year 30

Capital Value

$1.3M

+224%

Rental Income

+$1.2M

Total Position

$2.5M

+532%

6.3%/yr

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Villa Scorecard

Location

••••

•••• •••• ••••

Rental Yield

••••

•••• •••• ••••

Occupancy

••••

•••• •••• ••••

Nightly Rate

••••

•••• •••• ••••

Visual Appeal

••••

•••• •••• ••••

Size & Space

••••

•••• •••• ••••

Zoning

••••

•••• •••• ••••

Tenure

••••

•••• •••• ••••

Upgrade to Pro to see full scorecard analysis

Risks & What-If

What if occupancy changes?

Owner Managed scenario

Upgrade to Pro to stress-test this yield across occupancy scenarios

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Netherlands may impact actual yields.