Varelseweg 211-1901, Hulshorst
What it earns, what it costs to own, and the net yield
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.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.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.Where it sits, and who confirms it
Location
Approximate areaHulshorst · Veluwe
Loading Map...
Score, and what could go wrong
Brixfox Score
Worth underwriting.
Risk & what-if
The park, the zoning and the tax the numbers rest on
Letting runs through the park’s rental pool
Park rental poolIndependent 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)€3,562/yr
The listing states about €3,562 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. 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
Listing text from the makelaar, in Dutch
HAVIK 1 - INCLUSIEF EIGEN GROND - Op een unieke locatie op de Veluwe vindt u het goed verzorgde park Bad Hoophuizen met directe ligging aan het Veluwemeer. Hier mogen wij u aanbieden deze goede onderhouden luxe compleet ingericht 6-persoons chalet op 203 m² EIGEN GROND. Op het park zijn voldoende faciliteiten voor jong en oud en talloze (actieve) mogelijkheden voor liefhebbers van water(sport). Indeling: Entree, hal, 3 slaapkamers, badkamer en via de keuken doorgang naar de woonkamer. De erker aan de voorzijde van de woning en de openslaande deuren, die toegang bieden tot het terras en de zonnige tuin, zorgen voor prettig veel lichtinval in de sfeervolle woonkamer. Onlangs (2021) is er een keurige nieuwe PVC vloer gelegd in het gehele chalet. Mocht u willen verhuren? De complete inboedel blijft achter en voldoet aan de verhuureisen van het park. Een combinatie van eigen gebruik en verhuur is uiteraard ook mogelijk. De moderne witte, luxe afgewerkte keuken is uitgerust met een vaatwasser, grote koelkast met vriesvak, gaskookplaat met afzuigkap, combimagnetron, Nespresso koffiezetapparaat, waterkoker en de nodige kastruimte, waar ook de cv-ketel handig in is weg gewerkt. Het chalet telt maar liefst 3 mooie slaapkamers (elk voor 2 personen) waarvan de ouderslaapkamer over een vaste schuifkast beschikt. Voorts de fraaie moderne badkamer voorzien van een ruime douchecabine, wastafelmeubel met lades, toilet en handdoekradiator. De tuin heeft een ruim en zonnig terras, een royaal gazon en is omheind met beukhaag. Tevens zijn er diverse tuinsets aanwezig, zodat u direct kan genieten van deze leuke omgeving. Parkeren kan uiteraard op de grintoprit van eigen kavel. Kenmerken • perceeloppervlakte 203 m² EIGEN GROND • parkbijdrage € 3.561,75 per jaar (2024) (incl. gebruik faciliteiten, afvalstoffenheffing, vastrecht GWE, internet en CAI) • inclusief gebruik van de parkfaciliteiten als zwembad, animatie, speeltuin(en) etc. • BTW van toepassing op het chalet • 6-persoons • luxe keuken • inclusief complete inboedel • eigen parkeerplek • recreatief verhuur via het park mogelijk • permanente bewoning niet toegestaan • het park is het gehele jaar geopend
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.
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.
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.