Bosruiterweg 25-66, Zeewolde

Bosruiterweg 25-66, Zeewolde

Zeewolde

Forest edge · Next to a park · On a holiday park

€389,000

Asking Price

5

Bedrooms

179 m²

Living Area

Recreatie

Recreatiebestemming

Price
€389,000
Net yield
7.7%
Inquire
5-bedroom holiday home in Zeewolde — photo 1 of 5
Doornbos, Haanen & Ferneij Makelaardij
1 / 5
5-bedroom holiday home in Zeewolde — photo 2 of 5
2 / 5
5-bedroom holiday home in Zeewolde — photo 3 of 5
3 / 5
5-bedroom holiday home in Zeewolde — photo 4 of 5
4 / 5
5-bedroom holiday home in Zeewolde — photo 5 of 5
5 / 5

Bosruiterweg 25-66, Zeewolde

Zeewolde · Veluwe · Ref BF-92457Source · Doornbos, Haanen & Ferneij Makelaardij · listed 14 Sept 2026
Asking price
€389,000
Net yield
7.7%
Gross on asking
20.9%
Est. revenue / yr
€81,278
Bedrooms
5
Built area
179 m²
Land
607 m²
Brixfox Score 81 · B+Ground lease (erfpacht)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.
7.7%
€33,524 net operating income /yr
Gross yield · all-in basis
18.6%
−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 Zeewolde — 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
€543
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
41%
Full-year estimate, market-calibrated
Projected annual revenue
€81,278
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· 8.8% of price, auto-calculated
€34,120
Overdrachtsbelasting (transfer tax)€31,120
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€438,120
+12.6% 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
€81,278
Rental management
−€24,383
Booking channel fees
−€3,251
Cleaning & consumables
−€4,064
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Ground lease (erfpachtcanon)
−€372
Property tax (OZB)
−€364
Maintenance reserve
−€3,112
Insurance
−€500
Box 3 wealth tax
−€8,458
Net operating income
€33,524/yr
Net yield on all-in investment
7.7%

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% · Zeewolde 5-yr avg — historical, not a forecast8%
Indicative total return
7.7%/yr
7.7% 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

Zeewolde · 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

81B
Rental YieldStrong
7.7% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
41% average occupancy
Nightly RateStrong
€543 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
607 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureAverage
Ground lease
Strong net yield at 7.7% (fully managed, on all-in cost) — outperforms most villas in this market
Premium nightly rate of €543 — positioned in the top tier
Generous 607 m² land — room for expansion or amenities
Occupancy at 41% — factor in seasonal gaps
Erfpacht — the home is owned, the plot is leased at €372/yr canon; check the term, the indexation and what happens at expiry

Worth underwriting.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback6.7 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

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.

Own use up to 182 nights/yr

Eigen gebruik maximaal 182 dagen per jaar. This limits YOUR OWN stays, not the letting — the remaining ~183 nights are expected to be available for guests. It does not reduce the yield; it is the price of the letting arrangement that produces it.

Annual charges stated in this listing

Ground lease (huurgrond / erfpacht)€372/yr

The plot is leased rather than owned, at about €372 per year on top of the purchase price. Check the remaining term, the indexation clause and what happens at expiry — a canon that is revised or a lease that ends inside your holding period changes the whole case.

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. Huurgrond / erfpacht: the plot is leased, not owned, at about €372 per year on top of the purchase — check the term and the indexation clause.

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 ground rent 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: 2003
Energy: a
Situation: Forest edge · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

VRIJSTAAND RECREËREN OP EEN RUIME KAVEL MET VRIJ UITZICHT OP HET GROEN! Ben je op zoek naar een fijne plek om even helemaal tot rust te komen, midden in het groen en met volop ruimte rondom? Dan is deze vrijstaande recreatiewoning op Buitenplaats Horsterwold absoluut het bekijken waard! De woning staat op een royale kavel van maar liefst 607 m² en ligt prachtig aan de rand van het park. Hierdoor geniet je van veel privacy en een heerlijk vrij uitzicht over het groen. Met een ruime woonkamer, open woonkeuken, vier slaapkamers en een grote tuin is er bovendien voldoende ruimte om hier met familie of vrienden te verblijven. Buitenplaats Horsterwold beschikt daarnaast over verschillende recreatieve voorzieningen, waaronder een gemeenschappelijk zwembad, tennisbanen en een haventje voor een roeiboot of kano. Een heerlijke uitvalsbasis voor ontspannen weekenden en vakanties! Begane grond Via de entree kom je binnen in de hal met de meterkast, het toilet met fonteintje en de trapopgang naar de eerste verdieping. Vanuit de hal stap je de ruime en lichte woonkamer binnen. Dankzij de prettige indeling is hier volop ruimte voor een comfortabele zithoek en een royale eettafel. De open woonkeuken sluit hier mooi op aan en is voorzien van onder andere een gaskookplaat met afzuigkap, heteluchtoven, koelkast, vaatwasser, magnetron en spoelbak. Vanuit de hal bereik je daarnaast de praktische bijkeuken met aansluitingen voor de wasmachine en droger. Ook bevindt zich op de begane grond een slaapkamer, ideaal wanneer je graag gelijkvloers een slaapruimte tot je beschikking hebt. De begane grond is grotendeels afgewerkt met een houten vloer, wat zorgt voor een warme en sfeervolle uitstraling. Eerste verdieping Op de eerste verdieping kom je uit op de overloop, die toegang geeft tot maar liefst drie slaapkamers en de badkamer. De volledig betegelde badkamer is voorzien van een douchecabine, een tweede toilet en een dubbele wastafel. Met in totaal vier slaapkamers biedt deze recreatiewoning volop mogelijkheden voor een groter gezin, logees of een combinatie van slapen en bijvoorbeeld een werk- of hobbyruimte. Tuin Rondom de woning ligt een royale tuin met veel groen en privacy. Door de ligging aan de rand van het park geniet je hier van een heerlijk vrij gevoel en een mooi uitzicht op de omliggende natuur. Er is volop ruimte om meerdere terrassen te creëren, lekker buiten te eten of simpelweg te genieten van de rust en het buitenleven. Ligging Buitenplaats Horsterwold ligt prachtig tegen de bosrand van het Horsterwold, terwijl het centrum van Zeewolde op circa 10 minuten rijden bereikbaar is. Ook voor liefhebbers van natuur, watersport en recreatie is er in de omgeving meer dan genoeg te beleven. Denk aan wandelen en fietsen in de uitgestrekte bossen, varen op de omliggende wateren en uitstapjes naar onder andere Natuurpark Lelystad, Walibi Holland, Aviodrome en het Dolfinarium. Daarnaast bevinden zich diverse jachthavens en golfbanen in de regio. Kortom: een heerlijke vrijstaande recreatiewoning op een royale kavel, waar rust, ruimte en recreëren in het groen perfect samenkomen! Bijzonderheden Vrijstaande recreatiewoning op een kavel van maar liefst 607 m²; Prachtige ligging aan de rand van het park met vrij uitzicht op het groen; Vier slaapkamers, waarvan één op de begane grond; Servicekosten park circa € 145,- per maand en erfpachtcanon wegen circa € 372,- per jaar; Recreatiebestemming; permanente bewoning is niet toegestaan en eigen gebruik is toegestaan tot maximaal 26 weken per jaar. Aanvaarding in overleg.

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 · Doornbos, Haanen & Ferneij Makelaardij

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.