Ruurloseweg 30-V75, Zelhem

Ruurloseweg 30-V75, Zelhem

Zelhem

Wooded surroundings · Sheltered position · On a holiday park

€267,000

Asking Price

2

Bedrooms

78 m²

Living Area

Recreatie

Recreatiebestemming

Price
€267,000
Net yield
0.0%
Inquire
2-bedroom holiday home in Zelhem — photo 1 of 5
Van Zeeburg Luimes en Lebbink Makelaars
1 / 5
2-bedroom holiday home in Zelhem — photo 2 of 5
2 / 5
2-bedroom holiday home in Zelhem — photo 3 of 5
3 / 5
2-bedroom holiday home in Zelhem — photo 4 of 5
4 / 5
2-bedroom holiday home in Zelhem — photo 5 of 5
5 / 5

Ruurloseweg 30-V75, Zelhem

Zelhem · Ref BF-92612Source · Van Zeeburg Luimes en Lebbink Makelaars · listed 16 Sept 2026
Asking price
€267,000
Net yield
0.0%
Gross on asking
3.1%
Est. revenue / yr
€8,164
Bedrooms
2
Built area
78 m²
Land
785 m²
Brixfox Score 42 · DKoop (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.
0.0%
€-6,892 net operating income /yr
Gross yield · all-in basis
2.7%
−2.7 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 Zelhem — 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
€161
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
14%
Full-year estimate, market-calibrated
Projected annual revenue
€8,164
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· 9.1% of price, auto-calculated
€24,360
Overdrachtsbelasting (transfer tax)€21,360
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€306,360
+14.7% 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
€8,164
Rental management
−€2,449
Booking channel fees
−€327
Cleaning & consumables
−€408
Park charge (parkbijdrage)
€/yr−€1,680
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€250
Maintenance reserve
−€2,136
Insurance
−€500
Box 3 wealth tax
−€5,806
Net operating income
€-6,892/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €6,892/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Zelhem 5-yr avg — historical, not a forecast8%
Indicative total return
0.0%/yr
0.0% 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

Zelhem

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

42D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
14% average occupancy
Nightly RateAverage
€161 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
785 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 785 m² land — room for expansion or amenities
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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 14% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
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)€1,680/yr

The listing states about €1,680 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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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.

Park: recreatiepark Vossenveen

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: 1994
Energy: a
Situation: Wooded surroundings · Sheltered position · On a holiday park

Listing text from the makelaar, in Dutch

Rust, ruimte, groen en vanuit uw eigen achtertuin direct de natuur in: een heerlijke uitvalsbasis in de Achterhoek! Rust, ruimte en natuur komen hier op een bijzondere manier samen. Aan de rand van recreatiepark Vossenveen staat deze vrijstaande recreatiewoning op een royaal perceel van maar liefst 785 m². De ligging is zonder meer een van de sterke punten: vanuit de achtertuin loopt u vrijwel direct Landgoed ’t Zand op. Een prachtige omgeving met uitgestrekte bossen en volop wandel- en fietsmogelijkheden. De recreatiewoning is gebouwd omstreeks 1994, volledig geïsoleerd en door de jaren heen altijd netjes onderhouden. De combinatie van de ruime kavel, de ligging aan de rand van het park en het direct aangrenzende natuurgebied maakt dit een heerlijke plek voor wie op zoek is naar ontspanning en privacy in het groen. Indeling Begane grond: Entree/hal met toegang tot de bijkeuken, toiletruimte en nette badkamer met inloopdouche en wastafelmeubel. De ruime woonkamer is prettig licht en beschikt over een erker en een schuifpui naar het terras, waardoor binnen en buiten mooi in elkaar overlopen. Daarnaast is er een praktische trapkast voor extra bergruimte. De moderne keuken is in 2024 vernieuwd en voorzien van diverse inbouwapparatuur. Verdieping: Overloop, tweede toiletruimte en twee prima bemeten slaapkamers. Eén van de slaapkamers beschikt over een klein balkon. Verder bevindt zich op deze verdieping de C.V.-ruimte. Buitenleven Met een perceel van 785 m² is er rondom de woning volop ruimte om van het buitenleven te genieten. De ligging aan de rand van het park zorgt daarbij voor extra rust en een sterk gevoel van vrijheid. Vanuit de achtertuin stapt u zo de natuur in: Landgoed ’t Zand ligt letterlijk aan uw voeten. Ideaal voor een lange wandeling, een fietstocht door de Achterhoek of simpelweg genieten van de stilte en het groen. Bijzonderheden • Woonoppervlakte circa 78 m²; • Parklasten circa € 140,- per maand; • Vraagprijs inclusief aanwezige inboedel. • Op slechts 15 fietsminuten ligt het gezellige dorp Zelhem. Hier vindt u diverse winkels, supermarkten en horecagelegenheden met gezellige terrassen. Ook beschikt het dorp over een binnenzwembad De Brink en diverse andere voorzieningen.

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 · Van Zeeburg Luimes en Lebbink Makelaars

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.