Hessenweg 83-1, Lunteren

Hessenweg 83-1, Lunteren

Lunteren

Forest edge · Wooded surroundings · Outside the built-up area

€300,000

Asking Price

3

Bedrooms

56 m²

Living Area

Recreatie

Recreatiebestemming

Price
€300,000
Net yield
2.5%
Inquire
3-bedroom holiday home in Lunteren — photo 1 of 5
Pandinzicht Makelaardij & Vastgoed
1 / 5
3-bedroom holiday home in Lunteren — photo 2 of 5
2 / 5
3-bedroom holiday home in Lunteren — photo 3 of 5
3 / 5
3-bedroom holiday home in Lunteren — photo 4 of 5
4 / 5
3-bedroom holiday home in Lunteren — photo 5 of 5
5 / 5

Hessenweg 83-1, Lunteren

Lunteren · Veluwe · Ref BF-72060Source · Pandinzicht Makelaardij & Vastgoed · listed 9 Sept 2026
Asking price
€300,000
Net yield
2.5%
Gross on asking
11.7%
Est. revenue / yr
€35,190
Bedrooms
3
Built area
56 m²
Land
365 m²
Brixfox Score 70 · BKoop (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.
2.5%
€8,511 net operating income /yr
Gross yield · all-in basis
10.3%
−7.8 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 Lunteren — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

26%booked
4.8rating
45reviews
$209per night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 26% of nights, and it advertises $225/night. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€207
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
47%
Full-year estimate, market-calibrated
Projected annual revenue
€35,190
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
€27,000
Overdrachtsbelasting (transfer tax)€24,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€342,000
+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
€35,190
Rental management
−€10,557
Booking channel fees
−€1,408
Cleaning & consumables
−€1,760
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€281
Maintenance reserve
−€2,400
Insurance
−€500
Box 3 wealth tax
−€6,523
Net operating income
€8,511/yr
Net yield on all-in investment
2.5%

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% · Lunteren 5-yr avg — historical, not a forecast8%
Indicative total return
2.5%/yr
2.5% 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

Surroundings confirmed

Lunteren · Veluwe

Loading Map...

Explore the full market map

Independently Verified

Cross-checked across 1 platform

Location corroborated

An independent listing places this property in the same immediate area as the agency's pin. This confirms the surroundings, not the exact address.

Also listed on

Airbnb

Each link was confirmed against this property — by photo comparison, or by matching its verified name and position — never by proximity alone. The pages themselves are Pro evidence.

Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

70B
Rental YieldAverage
2.5% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
47% average occupancy
Nightly RateGood
€207 per night
Visual AppealPending
Analysis pending
Size & SpaceGood
365 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 2.5% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 47% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback15.7 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 mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

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. 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: 1999
Energy: a
Situation: Forest edge · Wooded surroundings · Outside the built-up area

Listing text from the makelaar, in Dutch

Wakker worden middenin de bossen van de Veluwe, en alle ruimte om hier je eigen fijne plek van te maken. Deze levensloopbestendige recreatiewoning ligt aan het begin van Recreatiepark De Goudsberg. Vanuit hier loop je direct de schitterende bossen in. - Vrijstaande stenen recreatiewoning op eigen grond - Drie slaapkamers en geschikt voor zes personen - Twee slaapkamers en badkamer op de begane grond - Groot perceel met een onderhoudsvriendelijke tuin - Verhuur in eigen beheer mogelijk - Geheel gemeubileerd opgeleverd INDELING Een heerlijke plek voor wie graag buiten is, rust zoekt én comfortabel wil verblijven. De woning heeft een praktische en verrassend ruime indeling. Op de begane grond vind je de lichte woonkamer laminaatvloer en openslaande deuren naar de tuin. De open keuken is van alle gemakken voorzien met een vaatwasser, gaskookplaat, afzuigkap en een losse koel/vriescombinatie en magnetron. Op de begane grond bevinden zich verder twee slaapkamers en de badkamer met douche, wastafel en wasmachine. Er is een apart toilet aanwezig. Via een vaste trap in de woonkamer bereik je de verdieping, waar een derde slaapkamer is gecreëerd. Hierdoor is de woning geschikt voor verblijf met zes personen. Ideaal voor een gezin, logerende familie of vrienden. Aan de achterzijde van de woning is een inpandige berging waar de cv-ketel hangt en waar je ruimte hebt voor het opbergen van fietsen en tuingereedschap. TUIN Rondom de woning ligt een royale onderhoudsvriendelijke tuin waar je de gehele dag van de zon kunt genieten. Je hebt hier alle ruimte om buiten te zitten, te eten of simpelweg te genieten van de rust en het buitenleven. Met meerdere zitjes is er altijd een plekje in de zon of juist in de schaduw. Er is een lange oprit aanwezig waar makkelijk twee auto's kunnen staan. LOCATIE De ligging maakt deze woning extra aantrekkelijk. Om De Goudsberg heen ligt een uitgestrekt bos- en natuurgebied. Vanuit je recreatiewoning wandel of fiets je zo de natuur in. De omgeving leent zich uitstekend voor lange wandelingen, mountainbiken, fietsen en paardrijden. En na een actieve dag? Dan keer je terug naar je eigen rustige plek. De ligging nabij de ingang van het park zorgt daarnaast voor een prettige en makkelijke bereikbaarheid. Het mooie zwembad Bosbad Lunteren en familierestaurant Het Uilenbos met speeltuin en kinderboerderij liggen op slechts enkele minuten fietsen. Ideaal voor een gezellig dagje uit en vertier voor jong en oud. Op het naastgelegen vakantiepark kun je tegen een geringe vergoeding gebruik maken van faciliteiten als het zwembad en de tennisbaan. ZELF GENIETEN EN VERHUREN Gebruik je de woning niet het hele jaar zelf? Dan is verhuur in eigen beheer mogelijk. Daarmee heb je de vrijheid om zelf te bepalen wanneer je van de woning geniet en wanneer je deze eventueel verhuurt. Een aantrekkelijke combinatie van eigen gebruik, flexibiliteit en een geliefde locatie op de Veluwe. ALGEMEEN - 6 zonnepanelen - Geheel geïsoleerd - Bouwjaar 1999 - Geen permanente bewoning / inschrijving - Huisdieren toegestaan op het park - Parkbijdrage ca. € 1000 incl. glasvezel - Cv-ketel 2021 - Keuken 2021 - Buitenschilderwerk 2022 INTERESSE? Meer weten of een bezichtiging inplannen? Neem dan contact met ons op.

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 · Pandinzicht Makelaardij & 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.