Zevenbergjesweg 29-45, Voorthuizen

Zevenbergjesweg 29-45, Voorthuizen

Voorthuizen

Forest edge · Wooded surroundings · Sheltered position · On a holiday park · Quiet road

€104,000

Asking Price

2

Bedrooms

35 m²

Living Area

Recreatie

Recreatiebestemming

Price
€104,000
Net yield
6.1%
ReportInquire
2-bedroom holiday home in Voorthuizen — photo 1 of 5
De Vakantiewoning Specialist
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

Zevenbergjesweg 29-45, Voorthuizen

Voorthuizen · Veluwe · Ref BF-93151Source · De Vakantiewoning Specialist · listed 25 Sept 2026
Asking price
€104,000
Listed 49 days ago
Net yield
6.1%
Gross on asking
27.5%
Est. revenue / yr
€28,582
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
2
Built area
35 m²
Land
174 m²
Brixfox Score 93 · A+Koop (eigen grond)Own lettingRecreatiebestemmingFinancial 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.
6.1%
€7,994 net operating income /yr
Gross yield · all-in basis
21.9%
−15.8 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 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
€146
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
54%
Full-year estimate, market-calibrated
Projected annual revenue
€28,582
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· 10.9% of price, auto-calculated
€11,320
Overdrachtsbelasting (transfer tax)€8,320
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€130,320
+25.3% 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
€28,582
Rental management
−€8,575
Booking channel fees
−€1,143
Cleaning & consumables
−€1,429
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€97
Maintenance reserve
−€832
Insurance
−€500
Btw on the letting (21%)
−€2,516
Box 3 wealth tax
−€2,246
Net operating income
€7,994/yr
Net yield on all-in investment
6.1%

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
6.1%/yr
6.1% 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

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

93A+
Rental YieldStrong
6.1% net yield on all-in cost
LettingStrong
Independent letting indicated by the listing
OccupancyAverage
54% average occupancy
Nightly RateAverage
€146 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
174 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 6.1% (fully managed, on all-in cost) — outperforms most villas in this market
Independent letting indicated by the listing
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
Occupancy at 54% — factor in seasonal gaps
ADR of €146 limits revenue ceiling — consider repositioning potential

Strong candidate at this price.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback16.3 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 indicates independent letting is possible

Independent letting

The listing text points to free, independent holiday letting rather than a compulsory park pool — the regime the yield figures on this page assume. This is read from the seller’s own description, not from a register, so it is a lead to verify rather than a permission.

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

Energy: d
Condition: good
View: garden
Situation: Forest edge · Wooded surroundings · Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Op een prachtige, rustige locatie op Park De Heidekamp bieden wij dit chalet met volop mogelijkheden aan. Het chalet is gelegen aan de Zevenbergjesweg 29, kavel 45, midden in een groene omgeving en direct tegenover het bos. Het chalet kan naar eigen smaak worden gemoderniseerd en is daardoor een leuk object voor iemand die graag zelf de handen uit de mouwen steekt. Met de juiste aanpassingen is hier een sfeervolle recreatiewoning van te maken voor eigen gebruik. Ook voor investeerders biedt het chalet mogelijkheden, aangezien verhuur in eigen beheer is toegestaan. Het chalet is gebouwd tussen circa 1990 en 2000. De onderhoudsarme buitenzijde is bekleed met kunststof. Binnen beschikt de woning over een lichte woonkamer met grote raampartijen, waardoor er veel natuurlijk licht binnenvalt. Er zijn twee slaapkamers aanwezig: een ruime hoofdslaapkamer en een kleinere slaapkamer die geschikt is als kinder-, logeer- of werkkamer. Een belangrijk voordeel is dat het chalet al is voorzien van centrale verwarming via een cv-ketel en airconditioning waarmee zowel verwarmd als gekoeld kan worden. Daarmee vormt de aanwezige basis een goed uitgangspunt om het chalet verder naar eigen wens te moderniseren. Het chalet staat overdwars op een kavel van circa 174 m². Aan de voorzijde bevindt zich een terras waar een gezellige zit- en eethoek kan worden gecreëerd. Daarnaast is er een praktische schuur met wasmachineaansluiting aanwezig. De directe ligging tegenover het bos maakt deze locatie bijzonder aantrekkelijk. U loopt het park uit, steekt de weg over en staat vrijwel direct midden in de natuur. De omgeving leent zich uitstekend voor wandelen, fietsen en ontspannen in het groen. Park De Heidekamp is een rustig recreatiepark zonder centrale voorzieningen en is gericht op rust, natuur en recreatie. Pluspunten: • Chalet met volop mogelijkheden • Leuk object voor de handige klusser • Naar eigen smaak te moderniseren • Twee slaapkamers • Onderhoudsarme kunststof gevelbekleding • Centrale verwarming via cv-ketel • Airconditioning voor verwarmen en verkoelen • Veel lichtinval door de grote raampartijen • Gelegen op een kavel van circa 174 m² • Terras aan de voorzijde • Schuur met wasmachineaansluiting • Direct tegenover het bos • Verhuur in eigen beheer toegestaan • Interessant voor eigen gebruik of als investering Bent u op zoek naar een chalet dat u volledig naar eigen smaak kunt moderniseren, op een rustige locatie direct tegenover het bos? Neem dan gerust contact op voor meer informatie of het plannen van een bezichtiging.

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 · De Vakantiewoning Specialist

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.