Kampbrugweg 3-2ELW, Beuningen (OV)

Kampbrugweg 3-2ELW, Beuningen (OV)

Beuningen (OV)

Open view · Forest edge · Wooded surroundings · Sheltered position

€300,500

Asking Price

1

Bedrooms

50 m²

Living Area

Recreatie

Recreatiebestemming

Price
€300,500
Net yield
0.0%
Inquire
1-bedroom holiday home in Beuningen (OV) — photo 1 of 5
Vakantiemakelaar
1 / 5
1-bedroom holiday home in Beuningen (OV) — photo 2 of 5
2 / 5
1-bedroom holiday home in Beuningen (OV) — photo 3 of 5
3 / 5
1-bedroom holiday home in Beuningen (OV) — photo 4 of 5
4 / 5
1-bedroom holiday home in Beuningen (OV) — photo 5 of 5
5 / 5

Kampbrugweg 3-2ELW, Beuningen (OV)

Beuningen (OV) · Overijssel · Ref BF-5217Source · Vakantiemakelaar · listed 21 Jun 2026
Asking price
€300,500
Net yield
0.0%
Gross on asking
1.8%
Est. revenue / yr
€5,296
Bedrooms
1
Built area
50 m²
Brixfox Score 32 · FKoop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
0.0%
€-9,739 net operating income /yr
Gross yield · all-in basis
1.5%
−1.5 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 Beuningen (OV) — 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
€139
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
10%
Full-year estimate, market-calibrated
Projected annual revenue
€5,296
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· 9.0% of price, auto-calculated
€27,040
Overdrachtsbelasting (transfer tax)€24,040
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€342,540
+14.0% 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
€5,296
Rental management
−€1,589
Booking channel fees
−€212
Cleaning & consumables
−€265
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€281
Maintenance reserve
−€2,404
Insurance
−€500
Box 3 wealth tax
−€6,534
Net operating income
€-9,739/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €9,739/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Beuningen (OV) 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Beuningen (OV) · Overijssel

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

32F
Rental YieldWeak
0.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
10% average occupancy
Nightly RateAverage
€139 per night
Visual AppealPending
Analysis pending
Size & SpacePending
50 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

Letting runs through the park’s rental pool

Park rental pool

Independent 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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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.

Park: LandalOperator: LandalLetting: Central rental pool

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. 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. 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: 2026
Energy: d
Situation: Open view · Forest edge · Wooded surroundings · Sheltered position

Listing text from the makelaar, in Dutch

* Vrijstaande extra luxe wellness recreatiewoning op eigen grond voor 2 personen met luxe afwerking en modern comfort * Kleinschalig en exclusief vakantiepark met een unieke ligging in het landschap * Hoogwaardige architectuur in harmonie met de natuur Type Berkenhoove op Landal Olde Kottink staat volledig in het teken van luxe, wellness en natuurbeleving. Deze hoogwaardige recreatiewoning is ontworpen met oog voor rust en comfort. Binnen en buiten lopen naadloos in elkaar over dankzij de royale schuifpui en het ruime terras. Met wellnessvoorzieningen zoals een Finse sauna, verwarmde hottub en buitendouche biedt Berkenhoove een exclusieve recreatiebeleving midden in het Twentse landschap. Daarnaast zijn diverse woningen speciaal ingericht voor hondenbezitters, waardoor ook huisdieren hier optimaal kunnen genieten. Landal Olde Kottink Landal Olde Kottink ligt midden in het Twentse landschap, direct aan de rivier de Dinkel en nabij Natura 2000-gebied. Dit kleinschalige en luxe Landal park bestaat uit duurzame, vrijstaande recreatiewoningen op royale kavels, volledig ontworpen in harmonie met de natuur. De moderne architectuur met natuurlijke materialen, grote raampartijen en hoogwaardige afwerking zorgt voor een unieke recreatiebeleving in alle rust. Op het park geniet je van luxe wellnessfaciliteiten, een indoor speelruimte en directe toegang tot wandel- en fietsroutes door bossen, heide en het karakteristieke coulisselandschap van Twente.  Ontdek de woning Zodra je binnenkomt, valt direct de rustige en warme sfeer van type Berkenhoove op. De woonkamer is ruim opgezet en volledig gericht op licht, groen en comfort. Grote raampartijen halen de natuur letterlijk naar binnen, terwijl de royale schuifpui zorgt voor een directe verbinding met het terras en het omliggende bos. De inrichting is stijlvol en ingetogen, met hoogwaardige materialen en een warme uitstraling die perfect aansluit bij de natuurlijke omgeving. Alles in de woning is ontworpen met aandacht voor kwaliteit, duurzaamheid en gebruiksgemak. Dankzij de airconditioning geniet je hier het hele jaar door van een aangenaam binnenklimaat. Buiten staat ontspanning centraal. Op het terras vind je een luxe verwarmde hottub, een buitendouche en een hangmat waar je volledig tot rust komt midden in de natuur. Het elektrische zonnescherm zorgt daarnaast voor extra comfort op zonnige dagen. Ook aan praktische luxe is gedacht. De woning beschikt over een fietsenberging met oplaadpunten voor e-bikes, een eigen laadpaal voor een elektrische auto en horren bij vrijwel alle draaiende delen. Een aantal woningen is bovendien speciaal ingericht voor hondenbezitters, compleet met tuinomheining, bench, hondenhuisje en diverse slimme voorzieningen voor hond en eigenaar. _*De meerprijs voor deze hondvriendelijke uitvoering bedraagt € 7.000,- exclusief BTW._ Verhuur, rendement en eigen gebruik Op Landal Olde Kottink geniet je als eigenaar van maximale vrijheid. Je kunt ervoor kiezen om je woning volledig zelf te gebruiken, deels te verhuren of juist als rendementsobject in te zetten. Bij een variabel overeenkomst heb je 10 weken eigen gebruik per jaar (waarvan 4 weken in het hoogseizoen).

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.