de Vers 177, Overloon

de Vers 177, Overloon

Overloon

Forest edge · Wooded surroundings · Rural setting · Sheltered position · Quiet road

€384,000

Asking Price

4

Bedrooms

116 m²

Living Area

Recreatie

Recreatiebestemming

Price
€384,000
Net yield
0.0%
ReportInquire
4-bedroom holiday home in Overloon — photo 1 of 5
Hansdemakelaar
1 / 5
4-bedroom holiday home in Overloon — photo 2 of 5
2 / 5
4-bedroom holiday home in Overloon — photo 3 of 5
3 / 5
4-bedroom holiday home in Overloon — photo 4 of 5
4 / 5
4-bedroom holiday home in Overloon — photo 5 of 5
5 / 5

de Vers 177, Overloon

Overloon · Ref BF-92695Source · Hansdemakelaar · listed 19 Sept 2026
Asking price
€384,000
Listed 55 days ago
Net yield
0.0%
Gross on asking
5.5%
Est. revenue / yr
€21,051
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
4
Built area
116 m²
Land
875 m²
Brixfox Score 42 · DKoop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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%
€-2,984 net operating income /yr
Gross yield · all-in basis
4.9%
−4.9 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 Overloon — 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
€378
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
15%
Full-year estimate, market-calibrated
Projected annual revenue
€21,051
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
€33,720
Overdrachtsbelasting (transfer tax)€30,720
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€432,720
+12.7% 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
€21,051
Rental management
−€6,315
Booking channel fees
−€842
Cleaning & consumables
−€1,053
Park charge (parkbijdrage)
€/yr−€2,100
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€359
Maintenance reserve
−€3,072
Insurance
−€500
Btw on the letting (21%)
€0
Box 3 wealth tax
−€8,294
Net operating income
−€2,984/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 €2,984/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.

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
0.0%/yr
0.0% 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

Overloon

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
LettingAverage
Park rental pool only
OccupancyWeak
15% average occupancy
Nightly RateStrong
€378 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
875 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €378 — positioned in the top tier
Generous 875 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
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

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 runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Own use up to 84 nights/yr

Eigen gebruik maximaal 84 dagen per jaar. This limits YOUR OWN stays, not the letting — the remaining ~281 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

Park charge (parkkosten / parkbijdrage)€2,100/yr

The listing states about €2,100 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: LandalOperator: LandalLetting: Central rental pool

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

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: 2019
Energy: a
Condition: good
View: garden
Situation: Forest edge · Wooded surroundings · Rural setting · Sheltered position · Quiet road

Listing text from the makelaar, in Dutch

Ruimte, rust en privacy midden in de bossen van Overloon! • Vrijstaande, duurzame 8-persoons recreatiewoning • Gelegen op een ruim perceel van 875 m² midden in de bossen bij Overloon • Vier slaapkamers en twee badkamers • Verhuur mogelijk; vanaf 2029 niet meer verplicht Op een van de grotere percelen van recreatiepark Landal De Vers staat deze vrijstaande en duurzame recreatiewoning uit 2019. De woning staat op eigen grond, op een perceel van maar liefst 875 m², en beschikt over circa 116 m² woonoppervlakte, vier slaapkamers en twee badkamers. De huidige eigenaren hebben de woning zowel zelf gebruikt als verhuurd en daarbij vooral genoten van de rustige ligging, de ruimte en privacy rondom de woning en het comfort dat de woning en het park bieden. Met een slaapkamer en badkamer op de begane grond is ook rekening gehouden met gasten die minder goed ter been zijn. De volledige inventaris is inbegrepen, evenals de aanwezige tuinaanleg en bestrating. INDELING Begane grond Entree in de royale hal met toegang tot het toilet met fonteintje. Vanuit de hal bereik je de woonkamer, slaapkamer met eigen badkamer en de overige vertrekken. De ruime woonkamer beschikt over openslaande deuren die toegang geven tot het terras met royale overkapping. Hierdoor staan binnen en buiten op een prettige manier met elkaar in verbinding. De open keuken is uitgevoerd in een L-opstelling en voorzien van diverse inbouwapparatuur, waaronder een gaskookplaat, combi-oven, vaatwasser, afzuigschouw en koelkast met vriesgedeelte. Op de begane grond bevindt zich de eerste slaapkamer met een eigen badkamer, voorzien van een inloopdouche, designradiator en wastafel. De begane grond is voorzien van vloerverwarming. De inpandige berging is vanaf de buitenzijde bereikbaar. Hier bevinden zich de bergruimte, cv-installatie en groepenkast. Eerste verdieping Via de ruime overloop zijn drie slaapkamers bereikbaar, waarvan de grootste slaapkamer aan de voorzijde ligt. De tweede badkamer is voorzien van een dakkapel, ligbad, inloopdouche, designradiator en wastafel. Daarnaast is er een separaat toilet met fonteintje aanwezig. BUITENLEVEN Met een perceel van 875 m² is er rondom de recreatiewoning volop buitenruimte. De tuin bestaat voor een groot deel uit gazon en wordt langs de perceelgrenzen omgeven door bomen en struiken, waardoor er veel privacy is. Een fijne extra is de sfeervolle overkapping gelegen op het zuidwesten met loungeset en tuinmeubilair van circa 29 m² met buitenkachel. Een heerlijke plek om buiten te zitten, te barbecueën en van de bosrijke omgeving te genieten. OVER LANDAL DE VERS Landal De Vers ligt midden in de bossen bij Overloon, op de grens van Noord-Brabant en Limburg. De omgeving biedt volop mogelijkheden om te wandelen en fietsen. Ook het Maasheggengebied ligt in de omgeving. Voor een dagje uit zijn onder andere ZooParc Overloon en Attractiepark Toverland bereikbaar. Golfbaan Overloon ligt op circa 2 kilometer van het park. Ook op het park zelf zijn diverse voorzieningen aanwezig, waaronder een overdekt zwembad, grand café, verschillende speeltuinen, midgetgolfbaan en een fun- & entertainmentprogramma. In 2022 zijn de diverse voorzieningen volledig gerenoveerd of vernieuwd. OVERIGE INFORMATIE De recreatiewoning is in december 2019 opgeleverd en staat op een perceel eigen grond van 875 m². Het woonoppervlak bedraagt circa 116 m², de gebouwgebonden buitenruimte circa 29 m² en de overige inpandige ruimte circa 5 m². De inhoud bedraagt circa 451 m³. De woning is volledig geïsoleerd en beschikt over energielabel A. Verwarming en warm water worden verzorgd door een HR-combiketel. Op de begane grond is vloerverwarming aanwezig; de eerste verdieping wordt verwarmd met radiatoren. De parklasten bedragen vanaf 2027 ongeveer € 2.100,- per jaar, exclusief gebruikskosten. Er geldt een verhuurverplichting tot en met 2028 gedurende deze periode kan de eigenaar 84 dagen per jaar zelf gebruik maken van de woning. Daarna kan de nieuwe eigenaar zelf bepalen of de woning wordt verhuurd. De verhuur is momenteel volledig uitbesteed aan Landal GreenParks en de coöperatie. Reserveringen, schoonmaak, administratie en gastenservice worden verzorgd, waardoor de eigenaar hier zelf geen omkijken naar heeft. De vraagprijs van €384.000,00 k.k. is exclusief BTW, indien de woning particulier als 2e verblijf aangekocht word zal de vraagprijs €404.000,00 k.k. bedragen. Daarnaast is er sprake van een entreefee, die bij het verlaten van het park weer wordt verrekend. De woning heeft een recreatieve bestemming. Permanente bewoning is niet toegestaan.

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 · Hansdemakelaar

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.