Tonnenberg 53-K30, Ermelo

Tonnenberg 53-K30, Ermelo

Ermelo

Forest edge · Wooded surroundings · Next to a park · On a holiday park · Quiet road

€224,500

Asking Price

2

Bedrooms

50 m²

Living Area

Recreatie

Recreatiebestemming

Price
€224,500
Net yield
1.1%
Inquire
2-bedroom holiday home in Ermelo — photo 1 of 5
Kraaijenhof Vastgoed
1 / 5
2-bedroom holiday home in Ermelo — photo 2 of 5
2 / 5
2-bedroom holiday home in Ermelo — photo 3 of 5
3 / 5
2-bedroom holiday home in Ermelo — photo 4 of 5
4 / 5
2-bedroom holiday home in Ermelo — photo 5 of 5
5 / 5

Tonnenberg 53-K30, Ermelo

Ermelo · Veluwe · Ref BF-5592Source · Kraaijenhof Vastgoed · listed 22 Jun 2026
Asking price
€224,500
Net yield
1.1%
Gross on asking
9.5%
Est. revenue / yr
€21,250
Bedrooms
2
Built area
50 m²
Land
250 m²
Brixfox Score 56 · C+Koop (eigen grond)RecreatiebestemmingFinancial 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.
1.1%
€2,764 net operating income /yr
Gross yield · all-in basis
8.2%
−7.1 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 Ermelo — 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
42%
Full-year estimate, market-calibrated
Projected annual revenue
€21,250
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· 9.3% of price, auto-calculated
€20,960
Overdrachtsbelasting (transfer tax)€17,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€260,460
+16.0% 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
€21,250
Rental management
−€6,375
Booking channel fees
−€850
Cleaning & consumables
−€1,063
Park charge (parkbijdrage)
€/yr−€1,310
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€210
Maintenance reserve
−€1,796
Insurance
−€500
Box 3 wealth tax
−€4,882
Net operating income
€2,764/yr
Net yield on all-in investment
1.1%

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% · Ermelo 5-yr avg — historical, not a forecast8%
Indicative total return
1.1%/yr
1.1% 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

Ermelo · Veluwe

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

56C
Rental YieldWeak
1.1% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
42% average occupancy
Nightly RateAverage
€139 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
250 m² land area
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 1.1% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 42% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback24.6 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

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,310/yr

The listing states about €1,310 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.

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

Year built: 2010
Energy: d
Situation: Forest edge · Wooded surroundings · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Tussen Ermelo en Garderen, verscholen in het groen van de Veluwe en op korte afstand van Harderwijk, vindt u dit sfeervolle en uitstekend onderhouden recreatiechalet op een prachtige locatie op "Bospark De Heivlinder". Gelegen op een ruim perceel van 250 m² eigen grond met veel privacy, omringd door volgroeide beplanting en meerdere terrassen, is dit de ideale plek voor wie op zoek is naar rust, natuur en comfort. Vanuit het park wandelt of fietst u direct het Speulder- en Sprielderbos in, één van de oudste en mooiste bosgebieden van Nederland. Hier geniet u van eindeloze wandel- en fietsroutes, uitgestrekte heidevelden en de bijzondere natuur die de Veluwe zo geliefd maakt. "Bospark De Heivlinder" staat bekend om zijn kleinschalige karakter, rustige uitstraling en unieke ligging midden in de natuur. Hier ervaart u het buitenleven op zijn best, terwijl voorzieningen, gezellige dorpen en recreatiemogelijkheden binnen handbereik liggen. Dankzij de centrale ligging op de Veluwe is dit een uitstekende uitvalsbasis voor natuurliefhebbers, wandelaars, fietsers en rustzoekers. Indeling: Via de entree komt u binnen in de woning, waar direct de warme en karaktervolle uitstraling opvalt. De sfeervolle houten balken, de fraaie houten vloer en de royale lichtinval zorgen voor een uitnodigende en gezellige sfeer. De woonkamer vormt het hart van de woning en beschikt over twee grote dakramen die zorgen voor een zee aan natuurlijk licht. De openslaande deuren verbinden binnen moeiteloos met buiten en geven toegang tot het zonnige terras. Voor extra sfeer en comfort is de woonkamer voorzien van een elektrische sierkachel. De halfopen keuken sluit mooi aan op de leefruimte en is compleet uitgevoerd met een gaskookplaat, afzuigkap, vaatwasser, inbouwoven en koel-vriescombinatie. Dankzij de vele kasten en de praktische koffienis beschikt u over verrassend veel bergruimte en werkcomfort. De woning beschikt over twee comfortabele slaapkamers. De ruime hoofdslaapkamer is ingericht met een tweepersoonsbed, televisie en voldoende kastruimte. De tweede kamer wordt momenteel gebruikt als extra verblijfsruimte met een bank en kast, maar kan eenvoudig worden ingericht als tweede slaapkamer. Hierdoor biedt de woning flexibiliteit voor zowel eigen gebruik als logees. De badkamer is praktisch ingedeeld en voorzien van een douchecabine, toilet en wastafelmeubel. Daarnaast beschikt de woning over een handige vliering, ideaal voor het opbergen van persoonlijke spullen. Rondom de woning ligt een prachtig aangelegde, bosrijke tuin met veel volgroeide beplanting. Dankzij de verschillende terrassen kunt u op elk moment van de dag genieten van een plek in de zon of juist in de schaduw. De groene omlijsting zorgt voor veel privacy en een heerlijk beschutte sfeer. Aan de voorzijde bevindt zich een eigen oprit met parkeergelegenheid op eigen terrein. Kenmerken: • perceel van 250 m² eigen grond • bouwjaar 2010 • parklasten € 1.309,80 per jaar (2026) • bosrijke tuin met veel privacy en volgroeide beplanting • eigen oprit met parkeergelegenheid • houten balken en houten vloer voor extra sfeer • twee grote dakramen en openslaande deuren naar het terras • twee slaapkamers, waarvan één momenteel als extra kamer in gebruik • praktische vliering voor extra bergruimte • gelegen midden in de Veluwse natuur • park het gehele jaar geopend • permanente bewoning niet toegestaan Een sfeervol en karaktervol recreatiechalet op een schitterende plek midden in de natuur, waar rust, privacy en comfort samenkomen. Een heerlijke plek om in alle seizoenen te genieten van de Veluwe en alles wat deze prachtige omgeving te bieden heeft.

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 · Kraaijenhof Vastgoed

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.