Bosruiterweg 25-129, Zeewolde

Bosruiterweg 25-129, Zeewolde

Zeewolde

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

€515,000

Asking Price

2

Bedrooms

192 m²

Living Area

Recreatie

Recreatiebestemming

Price
€515,000
Net yield
1.6%
Inquire
2-bedroom holiday home in Zeewolde — photo 1 of 5
Flevo Makelaars BV
1 / 5
2-bedroom holiday home in Zeewolde — photo 2 of 5
2 / 5
2-bedroom holiday home in Zeewolde — photo 3 of 5
3 / 5
2-bedroom holiday home in Zeewolde — photo 4 of 5
4 / 5
2-bedroom holiday home in Zeewolde — photo 5 of 5
5 / 5

Bosruiterweg 25-129, Zeewolde

Zeewolde · Veluwe · Ref BF-976Source · Flevo Makelaars BV · listed 21 Jun 2026
Asking price
€515,000
Net yield
1.6%
Gross on asking
9.2%
Est. revenue / yr
€47,385
Bedrooms
2
Built area
192 m²
Land
862 m²
Brixfox Score 65 · 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.
1.6%
€9,355 net operating income /yr
Gross yield · all-in basis
8.3%
−6.7 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 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
€232
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€47,385
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· 8.6% of price, auto-calculated
€44,200
Overdrachtsbelasting (transfer tax)€41,200
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€574,200
+11.5% 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
€47,385
Rental management
−€14,216
Booking channel fees
−€1,895
Cleaning & consumables
−€2,369
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€482
Maintenance reserve
−€4,120
Insurance
−€500
Box 3 wealth tax
−€11,198
Net operating income
€9,355/yr
Net yield on all-in investment
1.6%

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.

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
1.6%/yr
1.6% 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

65C
Rental YieldWeak
1.6% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
56% average occupancy
Nightly RateGood
€232 per night
Visual AppealPending
Analysis pending
Size & SpaceStrong
862 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 862 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 1.6% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 56% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback21.8 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.

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: 2005
Energy: a
Situation: Forest edge · Wooded surroundings · Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

LUXE RECREATIEVILLA TE KOOP Rust, ruimte en natuur vindt u op dit mooi aangelegde park Buitenplaats Horsterwold. De villa, in Notarisstijl gebouwd, ligt aan het einde van een doodlopende weg aan de bosrand van het park. Optimale ligging met veel privacy en de gehele dag zon. Een prachtig aangelegde tuin omringd de villa met ruime parkeergelegenheid. De villa is op traditionele wijze gebouwd in metselwerk uitgevoerd, wat resulteert in een luxe afwerking zowel binnen als buiten. Het gebruik van hoogwaardige materialen maakt deze villa niet alleen energiezuinig, maar ook tijdloos en stijlvol. Het park ligt op circa vier kilometer van het centrum van Zeewolde en wordt omringd door de uitgestrekte bossen van het Horsterwold, een van de grootste aaneengesloten loofbossen van Nederland. Hier ervaar je volop rust, ruimte en natuur, terwijl je toch alle dagelijkse voorzieningen binnen handbereik hebt. INDELING Benedenverdieping: Entree, ruime open hal met meterkast en toilet, bergruimte onder de trap en toegang naar grote werkruimte. Ruime, lichte, woonkamer met houtkachel en kantoorruimte. Moderne grote open woonkeuken. Vloerverwarming in combinatie met radiatoren zorgt voor optimaal comfort. Gehele huis voorzien van lucht verversingsysteem met terugwinwarmte. Bovenverdieping: Op de overloop van de vide toegang tot 2 slaapkamers met ensuite badkamers. De master bedroom is voorzien van airconditioning. De luxe masterbadkamer heeft een ergonomisch ligbad met jets, stoomdouche en vloerverwarming voor extra comfort. De villa is met zorg gebouwd en heeft een doordachte indeling, waarbij functionaliteit en luxe hand in hand gaan. Exterieur De villa is omringt van een prachtig aangelegde tuin waar je in alle privacy kunt genieten. Er is voldoende parkeergelegenheid. De woonkamer en de keuken hebben dubbele openslaande deuren die toegang geven tot de tuin. Parkfaciliteiten: Buitenplaats Horsterwold biedt uitstekende faciliteiten. Een gezamenlijk zwembad, twee tennisbanen, aanleghaven en een jeu de boulesbaan. Goed onderhouden infrastructuur met perfect begaanbare wegen. De entree van het park is voorzien van een slagboom, wat zorgt voor extra veiligheid en privacy. Kortom: Deze villa biedt niet alleen comfort en luxe, maar ook de voordelen van een fantastische locatie, veel privacy en uitstekende faciliteiten. Perfect voor diegenen die op zoek zijn naar een luxe recreatievilla op een plek om in alle rust te genieten van het buitenleven. Bijzonderheden: - Hoewel recente transacties binnen Buitenplaats Horsterwold variëren tussen ca. €340.000 en €485.000 voor standaard recreatiewoningen van 150–180 m², onderscheidt Bosruiterweg 25-129 zich duidelijk door omvang, afwerking en ligging. Met een totale leefruimte van 190 m², een perceel van 862 m², hoogwaardige bouwmaterialen en luxe voorzieningen vertegenwoordigt deze woning een uitzonderlijk segment binnen het park. - Een belangrijk pluspunt is de mogelijkheid voor aankoop van de aangrenzende bouwkavel van 709 m² mét bouwvergunning, die direct mogelijkheden biedt voor uitbreiding van de tuin met parking of als investering. Dit maakt het aanbod niet alleen aantrekkelijk voor recreatief gebruik, maar ook voor kopers die vooruitzien naar de mogelijkheid tot verwezenlijking (in de toekomst) van transformatie van het park naar woonwijk. - De woning en de grond kunnen apart worden gekocht. - Servicekosten park (per kavel): ca. € 2124,- per jaar voor onderhoud, wegen, vuilnis en riool Samengevat: de vraagprijs weerspiegelt niet alleen de luxe en omvang van de villa, maar ook de extra waarde van de bouwkavel en de unieke ligging. Daarmee positioneert dit object zich terecht boven de standaard recreatiewoningen in het park. Oplevering in overleg. Kijk voor meer informatie van deze woning op: bosruiterweg25-129.nl Wanneer mogen wij u ontvangen, zodat u zelf de woning en de potentie van deze woning kunt ervaren? U kunt ons bereiken via: 036 – 202 4 202 voor het maken van een privé bezichtigingsafspraak. Disclaimer: Ondanks zorgvuldige samenstelling kunnen aan deze tekst geen rechten worden ontleend. Wij staan niet garant voor de juistheid van de getoonde gegevens. Opgegeven maten dienen slechts als indicatie te worden gezien. ------------------ ENGLISH LUXURY RECREATIONAL VILLA FOR SALE Peace, space and nature come together at the beautifully landscaped park of Buitenplaats Horsterwold. This elegant villa, built in a classic Dutch “Notary Style”, is located at the end of a quiet cul-de-sac on the edge of the forest, offering exceptional privacy, sunshine throughout the day, and a unique natural setting. The villa is surrounded by a beautifully designed garden with ample private parking. Constructed in traditional masonry, the property offers a luxurious level of finishing both inside and out. The use of high-quality materials ensures not only energy efficiency, but also timeless elegance and durability. The park is situated approximately four kilometres from the centre of Zeewolde and is surrounded by the vast forests of the Horsterwold, one of the largest contiguous deciduous forests in the Netherlands. Here, you can fully enjoy peace, space and nature while still having all daily amenities within easy reach. LAYOUT Ground Floor Entrance hall with utility meter cupboard, guest toilet, storage space beneath the staircase, and access to a spacious workroom. The bright and spacious living room features a wood-burning stove and a dedicated office area. The modern open-plan kitchen is generously sized and designed for comfortable family living and entertaining. Underfloor heating combined with radiators ensures optimal comfort throughout the home. The entire villa is equipped with a heat recovery ventilation system for a healthy and energy-efficient indoor climate. First Floor The landing provides access to two spacious bedrooms, both with en-suite bathrooms. The master bedroom is equipped with air conditioning. The luxurious master bathroom includes an ergonomic whirlpool bathtub, steam shower, and underfloor heating for additional comfort. The villa has been thoughtfully designed and carefully built, combining functionality with luxury throughout. EXTERIOR The villa is surrounded by a beautifully landscaped garden where complete privacy can be enjoyed. There is ample parking available on the property. Both the living room and kitchen feature double French doors opening directly onto the garden and terraces, creating a seamless indoor-outdoor living experience. PARK FACILITIES Buitenplaats Horsterwold offers excellent shared facilities, including: - Communal swimming pool - Two tennis courts - Private marina - Jeu de boules court The park benefits from well-maintained infrastructure and easily accessible roads. The entrance is secured with a barrier gate, providing additional privacy and security. In short, this villa offers not only comfort and luxury, but also the benefits of an exceptional location, abundant privacy, and outstanding facilities. Perfect for those seeking a luxury recreational residence where they can fully enjoy outdoor living in peace and tranquility. HIGHLIGHTS - While recent transactions within Buitenplaats Horsterwold generally range between approximately €340,000 and €485,000 for standard recreational homes of 150–180 m², Bosruiterweg 25-129 clearly distinguishes itself through its size, quality of finishing, and premium location. With a total living area of 190 m², a plot of 862 m², high-end construction materials, and luxury amenities, this villa represents an exceptional segment within the park. - A major added value is the possibility to purchase the adjacent building plot of 709 m², including a valid building permit. This offers immediate opportunities for extending the garden, creating additional parking facilities, or holding as a strategic investment. The property is therefore attractive not only for recreational use, but also for buyers looking ahead to the p

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 · Flevo Makelaars BV

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.