Apeldoornsestraat 48-60B, Voorthuizen

Apeldoornsestraat 48-60B, Voorthuizen

Voorthuizen

Wooded surroundings · Rural setting · Sheltered position · On a holiday park · Quiet road

€118,000

Asking Price

1

Bedrooms

35 m²

Living Area

Recreatie

Recreatiebestemming

Price
€118,000
Net yield
5.3%
ReportInquire
1-bedroom holiday home in Voorthuizen — photo 1 of 5
De Vakantiewoning Specialist
1 / 5
1-bedroom holiday home in Voorthuizen — photo 2 of 5
2 / 5
1-bedroom holiday home in Voorthuizen — photo 3 of 5
3 / 5
1-bedroom holiday home in Voorthuizen — photo 4 of 5
4 / 5
1-bedroom holiday home in Voorthuizen — photo 5 of 5
5 / 5

Apeldoornsestraat 48-60B, Voorthuizen

Voorthuizen · Veluwe · Ref BF-105220Source · De Vakantiewoning Specialist · listed 14 Oct 2026
Asking price
€118,000
Listed 16 days ago
Net yield
5.3%
Gross on asking
20.0%
Est. revenue / yr
€23,625
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
1
Built area
35 m²
Land
336 m²
Brixfox Score 79 · B+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.
5.3%
€7,672 net operating income /yr
Gross yield · all-in basis
16.2%
−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 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 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
€105
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
62%
Full-year estimate, market-calibrated
Projected annual revenue
€23,625
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· 10.5% of price, auto-calculated
€12,440
Overdrachtsbelasting (transfer tax)€9,440
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€145,440
+23.3% 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
€23,625
Rental management
−€7,088
Booking channel fees
−€945
Cleaning & consumables
−€1,181
Park charge (parkbijdrage)
€/yr−€1,119
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€110
Maintenance reserve
−€944
Insurance
−€500
Box 3 wealth tax
−€2,566
Net operating income
€7,672/yr
Net yield on all-in investment
5.3%

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% · Voorthuizen 5-yr avg — historical, not a forecast8%
Yield + value growth
5.3%/yr
5.3% net yield + 0% value growth
Value growth figures 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.
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

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

79B
Rental YieldStrong
5.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
62% average occupancy
Nightly RateWeak
€105 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceGood
336 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 5.3% (fully managed, on all-in cost) — outperforms most villas in this market
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
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
ADR of €105 limits revenue ceiling — consider repositioning potential
Visual appeal is below average — photos may not compete well on Airbnb listings

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback8 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 mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,119/yr

The listing states about €1,119 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.

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.

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: 1995
Energy: d
Condition: good
View: garden
Situation: Wooded surroundings · Rural setting · Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Instapklaar chalet op eigen grond aan de bosrand van Voorthuizen Park De Vierjaargetijden, kavel 60B – Apeldoornsestraat 48, Voorthuizen Op zoek naar een rustige plek op de Veluwe, zonder dat je eerst hoeft te klussen? Dit chalet is grondig opgeknapt en staat op een ruime kavel van 336 m² eigen grond. Door de hoge haag rondom zit je in de tuin helemaal uit het zicht. Het bos van Voorthuizen ligt aan de overkant van het park en het centrum van het dorp is dichtbij. De woning Het chalet uit 1995 is onlangs flink aangepakt. Er zit een nieuwe keuken met gaskookplaat in, er hangt een nieuwe geiser en het chalet is binnen en buiten opnieuw geschilderd. In de woonkamer is plek voor een zithoek en een eethoek, en de gaskachel houdt het ook in het voor- en najaar warm. Verder heeft het chalet een slaapkamer en een badkamer met regendouche, wastafel en toilet. Het chalet heeft dubbele beglazing en hardhouten kozijnen en wordt leeg opgeleverd. Je richt het dus helemaal naar je eigen smaak in. De tuin De tuin is het pronkstuk van deze kavel. Er ligt een groot gazon en er is plek voor meerdere terrassen, dus je kunt de zon de hele dag volgen. De haag zorgt voor veel privacy. In de schuur berg je fietsen en tuinspullen op. Park en omgeving De Vierjaargetijden is een kleinschalig park zonder drukke voorzieningen, en dat merk je aan de rust. Wandel- en fietsroutes beginnen vlak bij het park. In Voorthuizen vind je winkels, restaurants en terrassen. Met kinderen of kleinkinderen kun je naar Monkey Town, direct naast het park. Over de A1 ben je snel in de rest van het land. Kenmerken Vraagprijs: € 118.000 k.k. Eigen grond: 336 m² Woonoppervlakte: circa 35 m² Bouwjaar: 1995, recent gerenoveerd 1 slaapkamer, 1 badkamer met regendouche Nieuwe keuken en nieuwe geiser Verwarming met gaskachel Dubbele beglazing, hardhouten kozijnen Schuur en inpandige berging Gas, water en elektra via het park; internet via een eigen provider Parkkosten: € 1.118,64 per jaar Verhuur toegestaan; permanente bewoning niet toegestaan Leeg opgeleverd Energielabel aangevraagd Interesse? Neem contact op voor meer informatie of 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

Create a free account to ask 2 free AI questions — 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
Included with Pro once its free trial ends

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 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.