Buitenhof de Leistert 99, Roggel

Buitenhof de Leistert 99, Roggel

Roggel

Wooded surroundings · Rural setting · On a holiday park · Quiet road

€249,500

Asking Price

3

Bedrooms

102 m²

Living Area

Recreatie

Recreatiebestemming

Price
€249,500
Net yield
0.6%
ReportInquire
3-bedroom holiday home in Roggel — photo 1 of 5
Aelmans Woningmakelaars Panningen
1 / 5
3-bedroom holiday home in Roggel — photo 2 of 5
2 / 5
3-bedroom holiday home in Roggel — photo 3 of 5
3 / 5
3-bedroom holiday home in Roggel — photo 4 of 5
4 / 5
3-bedroom holiday home in Roggel — photo 5 of 5
5 / 5

Buitenhof de Leistert 99, Roggel

Roggel · Limburg Lakes · Ref BF-857Source · Aelmans Woningmakelaars Panningen · listed 21 Jun 2026
Asking price
€249,500
Net yield
0.6%
Gross on asking
8.6%
Est. revenue / yr
€21,489
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
3
Built area
102 m²
Land
586 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.
0.6%
€1,740 net operating income /yr
Gross yield · all-in basis
7.5%
−6.9 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 Roggel — 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 comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.
Expected ADR
€152
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€21,489
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· 9.2% of price, auto-calculated
€22,960
Overdrachtsbelasting (transfer tax)€19,960
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€287,460
+15.2% 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
€21,489
Rental management
−€6,447
Booking channel fees
−€860
Cleaning & consumables
−€1,074
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€233
Maintenance reserve
−€1,996
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€5,389
Net operating income
€1,740/yr
Net yield on all-in investment
0.6%

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.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Brixfox model assumption8%
Yield + value growth
0.6%/yr
0.6% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Roggel · Limburg Lakes

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
0.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
39% average occupancy
Nightly RateAverage
€152 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
586 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 586 m² land — room for expansion or amenities
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.6% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 39% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback165.2 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.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying.

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: 2013
Energy: a
Condition: good
View: park-green
Situation: Wooded surroundings · Rural setting · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Luxe, vakantie en rust! Dat is wat deze prachtige vakantiewoning u biedt. Op 5-sterren park Buitenhof De Leistert in het Midden-Limburgse Roggel, gemeente Leudal, bieden wij deze 7-persoons vakantiewoning, type comfort-kindvriendelijk, te koop aan. De woning heeft een royale, omheinde tuin met terrasoverkapping. De staat van onderhoud is goed. De woning is gelegen tegenover een leuk Ingericht speelveld. U koopt deze vakantiewoning als beleggingsobject waarbij eigen gebruik voor een bepaald aantal dagen in het jaar mogelijk is. Op de vakantiewoning rust een verhuurcontract waarmee u meedraait in verhuurderspool van Buitenhof De Leistert. Deze verhuur biedt u een prima rendement! Indeling: Begane grond: De voordeur aan de voorkant van de woning geeft toegang tot de hal met tegelvloer. Deze tegelvloer is doorgelegd over de gehele begane grond. Vanuit de hal is er toegang tot de meterkast, toiletruimte, trapopgang naar de eerste verdieping en de berging. De toiletruimte is gedeeltelijk betegeld en voorzien van een hangend closet en fonteintje. De berging heeft een wasmachine-aansluiting. Tevens is hier de c.v.-ketel is geplaatst en heb je toegang tot de tuin. Vanuit de hal kom je in de woonkamer. De woonkamer is voorzien van openslaande deuren naar het overdekte terras aan de achterzijde. De open keuken heeft een keukenblok in hoekopstelling. Deze is voorzien van een gasfornuis, afzuigkap, vaatwasser, koelkast en combimagnetron. Vanuit de keuken kom je via een portaal in de badkamer en de slaapkamer op de begane grond. De gedeeltelijk betegelde badkamer is ingericht met een inloopdouche en een wastafel. Eerste verdieping: De overloop biedt toegang tot de 2 slaapkamers, de toiletruimte en de badkamer. De slaapkamers zijn respectievelijk circa 12,5 m² en 11 m² groot en bieden in totaal 5 slaapplekken. De badkamer is ingericht met een ligbad-douchecombinatie en een dubbele wastafel. De toiletruimte is gedeeltelijk betegeld en voorzien van een hangend closet. Tuin: De tuin biedt veel privacy en speelruimte en is voorzien van een ruime terrasoverkapping aan de achterzijde. Interieur: Het thans aanwezige interieur behoort bij de vakantiewoning. De woning is recent voorzien van nieuwe onderhoudsvrije boeiboorden. Het park: - Smaakvolle, authentiek Limburgse vakantieboerderijen - Een 5-sterren vakantiepark met een zeer compleet faciliteitenaanbod - Midden in het Leudal, centraal gelegen tussen Venlo, Weert en Roermond - De woningen zijn gelegen op eigen grond Het 5-sterren park Buitenhof de Leistert is een vorm van luxe. Het park wordt omringd door de natuur en heeft een centrale ligging in de Bourgondische provincie Limburg. In de sfeervolle vakantieboerderijen, in 'de Tuin van Limburg', komt iedereen gegarandeerd tot rust. Kijk voor meer informatie op de website van Buitenhof De Leistert. Op Buitenhof De Leistert heeft jong en oud een heerlijk verblijf. Naast rust en ruimte zijn er tal van parkfaciliteiten. Kinderen vermaken zich o.a. in het subtropische zwembad of in de attractiespeeltuin. Bij minder mooi weer is er het uitdagende speeltoestel in de overdekte plaza of de indoor speeljungle. In de vakantieboerderij kunnen de kinderen nog een spelletje spelen, terwijl de (groot)ouders nog even nagenieten. De stad Roermond is op korte afstand gelegen. Roermond is een prachtige authentieke stad welke beschikt over het grootste Outletcenter van Europa. Jaarlijks wordt deze shoppingmall bezocht door 7,4 miljoen bezoekers. Attractiepark Toverland en natuurgebied Leudal zijn eveneens op korte afstand gelegen.

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

2 free AI questions a day · a free account gets 5 — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules

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 · Aelmans Woningmakelaars Panningen

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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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.