Dorperheideweg 12-79, Arcen

Dorperheideweg 12-79, Arcen

Arcen

€249,500

Asking Price

2

Bedrooms

68 m²

Living Area

Recreatie

Recreatiebestemming

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 12-79, Arcen

Arcen · Ref BF-4852Source · 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
68 m²
Land
303 m²
Brixfox Score 81 · B+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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

81B
Rental YieldAverage
3.0% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyGood
72% average occupancy
Nightly RateAverage
€125 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
303 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Independent letting indicated by the listing
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 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 indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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.

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: 1996
Energy: a

Listing text from the makelaar, in Dutch

* Zeer luxe, vrijstaande 4-persoons wellness villa, omringd door bos en heide * Incl. buitenjacuzzi, golfkar, sauna, Sunshower en bubbelbad * Privacy volle, zonnige tuin (eigen grond) op een zeer compleet familiepark * Prima rendement middels verhuur Deze gerenoveerde, vrijstaande 4-persoons wellness villa straalt luxe en kwaliteit uit. De woning is netjes onderhouden en voorzien van een deels nieuwe inrichting, een laadpaal voor je Plug-In Hybrid of EV, zonnepanelen en met moderne vloertegels. Voor ultieme ontspanning beschikt de woning over een sauna, een Sunshower en een ruime buitenspa. Als kers op de taart hoort een eigen golfkar bij de uitrusting, ideaal om je gemakkelijk over het park te verplaatsen. De woning staat op een kavel eigen grond met een privacyvolle tuin, aangelegd met onderhoudsvriendelijk kunstgras. Gelegen aan de rand van het pittoreske Arcen, een sfeervol dorp aan de Maas nabij Venlo, biedt deze woning een unieke combinatie van rust, natuur en bourgondisch genieten. Dit is jouw kans om luxe wonen en ontspannen samen te brengen op één plek! Resort Arcen  Resort Arcen biedt een uitgebreid faciliteitenaanbod en is gelegen in een toeristisch sterke omgeving; een natuurlijk landschap aan de Maas, verscholen tussen bos en heide en aan de rand van het pittoreske dorpje Arcen. In het zeer complete centrumgebouw, gebouwd in Grieks-Romeinse stijl, vind je talloze voorzieningen. Zo is er onder andere een vernieuwd overdekt zwembad, een gezellig familierestaurant met panoramaterras, een pizzeria met indoor speeltuin en een recreatieruimte aanwezig. Stap de woning binnen Stap binnen in deze prachtige recreatiewoning en laat je betoveren door een sfeer van rust en elegantie. De ruime woonkamer nodigt je uit om heerlijk te ontspannen, terwijl de volledig uitgeruste keuken met hoogwaardige inbouwapparatuur je inspireert tot culinaire hoogstandjes. Voor ultieme ontspanning vind je op de begane grond een sauna en een separaat toilet. Op de eerste verdieping wachten twee comfortabele slaapkamers op je, waarvan één met een extra televisie voor nog meer gemak. De luxe badkamer is een ware wellnesservaring met een Sunshower en een bubbelbad, perfect om alle zorgen achter je te laten.  Buiten op je privéterras geniet je van een verleidelijke spa, omringd door het weelderige groen en de frisse buitenlucht. En met voorzieningen zoals gratis WiFi, een wasmachine en droger, en je eigen golfkar om het park in stijl te verkennen, ontbreekt het je werkelijk aan niets. Tot slot nog een berging die van buiten bereikbaar is. Kortom deze wellness villa biedt een unieke combinatie van luxe, comfort en ontspanning.  RENDEMENT EN EIGEN GEBRUIK Voor deze woning op Resort Arcen is het verhuren van de accommodatie mogelijk, maar niet verplicht. Er zijn ruime mogelijkheden om regelmatig zelf te genieten in en rondom de woning. Op basis van de vraagprijs en goede verhuurresultaten is het mogelijk om een prima netto rendement te realiseren. 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.