Rubensstraat 71-08, Voorthuizen

Rubensstraat 71-08, Voorthuizen

Voorthuizen

Wooded surroundings · Rural setting · On a holiday park

€175,000

Asking Price

2

Bedrooms

40 m²

Living Area

Recreatie

Recreatiebestemming

Price
€175,000
Net yield
4.9%
Inquire
2-bedroom holiday home in Voorthuizen — photo 1 of 5
Pandinzicht Makelaardij & Vastgoed
1 / 5
2-bedroom holiday home in Voorthuizen — photo 2 of 5
2 / 5
2-bedroom holiday home in Voorthuizen — photo 3 of 5
3 / 5
2-bedroom holiday home in Voorthuizen — photo 4 of 5
4 / 5
2-bedroom holiday home in Voorthuizen — photo 5 of 5
5 / 5

Rubensstraat 71-08, Voorthuizen

Voorthuizen · Veluwe · Ref BF-72296Source · Pandinzicht Makelaardij & Vastgoed · listed 13 Sept 2026
Asking price
€175,000
Net yield
4.9%
Gross on asking
18.7%
Est. revenue / yr
€32,742
Bedrooms
2
Built area
40 m²
Land
242 m²
Brixfox Score 80 · B+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.
4.9%
€10,062 net operating income /yr
Gross yield · all-in basis
15.8%
−10.9 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 Voorthuizen — 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
€145
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
62%
Full-year estimate, market-calibrated
Projected annual revenue
€32,742
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· 9.7% of price, auto-calculated
€17,000
Overdrachtsbelasting (transfer tax)€14,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€207,000
+18.3% 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
€32,742
Rental management
−€9,823
Booking channel fees
−€1,310
Cleaning & consumables
−€1,637
Park charge (parkbijdrage)
€/yr−€2,541
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€164
Maintenance reserve
−€1,400
Insurance
−€500
Box 3 wealth tax
−€3,805
Net operating income
€10,062/yr
Net yield on all-in investment
4.9%

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% · Voorthuizen 5-yr avg — historical, not a forecast8%
Indicative total return
4.9%/yr
4.9% 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

Voorthuizen · 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

80B
Rental YieldGood
4.9% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
62% average occupancy
Nightly RateAverage
€145 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
242 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
ADR of €145 limits revenue ceiling — consider repositioning potential
Compact plot at 242 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8.8 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€2,541/yr

The listing states about €2,541 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: 2023
Energy: d
Situation: Wooded surroundings · Rural setting · On a holiday park

Listing text from the makelaar, in Dutch

Dit recreatiechalet is staat op een royaal perceel eigen grond op een kleinschalig 50+ recreatiepark. Een fijne plek voor wie rust zoekt en zowel de Veluwse bossen als voorzieningen graag dichtbij heeft. – Lichte woonkamer met luxe keuken – Openslaande deuren naar het terras – 2 comfortabele slaapkamers met kastruimte – Moderne badkamer – Aparte ruimte met wasmachineaansluiting – Kunststof berging – Royaal perceel eigen grond – Rustig recreatiepark (uitsluitend 50+) INDELING Via de entree kom je in de ruime en lichte woonkamer. Dankzij de grote raampartijen tot op de grond valt hier veel daglicht binnen. De openslaande deuren zorgen voor een mooie verbinding met het terras en de tuin. De luxe keuken is uitgevoerd in een lichte kleurstelling en compleet uitgerust met een vaatwasser, gaskookplaat, afzuigkap, combi-oven en koelkast met vriesvak. Er zijn twee comfortabele slaapkamers, beide voorzien van praktische vaste kasten. De moderne badkamer beschikt over een wastafelmeubel, douche, designradiator en toilet. Daarnaast is er een aparte ruimte met aansluiting voor een wasmachine. TUIN Buiten is het minstens zo prettig. De tuin is verzorgd aangelegd en beschikt over een groot terras, beplanting en een praktische berging. LOCATIE Het chalet ligt op een rustig 50+ recreatiepark in Voorthuizen, midden op de Veluwe aan een niet-doorgaande weg. Binnen enkele minuten wandel of fiets je zo de bossen in. Ook voor een gezellig dagje uit hoef je niet ver. Het centrum van Voorthuizen bereik je in circa 5 minuten fietsen en biedt winkels, restaurants met gezellige terrassen en diverse andere voorzieningen. Ook de bereikbaarheid is uitstekend. Dankzij de centrale ligging zijn steden als Utrecht en Amsterdam binnen circa 45 minuten bereikbaar. ALGEMEEN - Bushalte op loopafstand, met verbindingen richting Barneveld en Putten/Ermelo/Harderwijk - Mogelijkheid tot (langdurige) verhuur na toestemming van het park - Park voorzien van een nieuwe slagboom - Hordeur - 365 dagen recreëren toegestaan (geen permanente bewoning / geen inschrijving mogelijk) - Verkoper behoudt zich het recht van gunning voor - Jaarlijkse parkkosten inclusief afval: € 2.541 INTERESSE? Benieuwd naar dit nieuwe chalet en de plek? Neem contact met ons op en plan een bezichtiging. Misschien vind je hier wel jouw eigen fijne plek op de Veluwe.

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.