Grevenhout 21-111, Uddel

Grevenhout 21-111, Uddel

Uddel, Gelderland

€105,000

Asking Price

3

Bedrooms

58 m²

Living Area

Price
€105,000
Net yield
10.8%
ReportInquire
3-bedroom holiday home in Uddel — photo 1 of 5
Landal Makelaardij
1 / 5
3-bedroom holiday home in Uddel — photo 2 of 5
2 / 5
3-bedroom holiday home in Uddel — photo 3 of 5
3 / 5
3-bedroom holiday home in Uddel — photo 4 of 5
4 / 5
3-bedroom holiday home in Uddel — photo 5 of 5
5 / 5

Grevenhout 21-111, Uddel

Uddel · Gelderland · Ref BF-106499Source · Landal Makelaardij · listed 31 Oct 2026
Asking price
€105,000
Listed today
Net yield
10.8%
Gross on asking
33.0%
Est. revenue / yr
€34,689
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
3
Built area
58 m²
Brixfox Score 81 · B+Koop (eigen grond)Park pool onlyFinancial 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.
10.8%
€14,189 net operating income /yr
Gross yield · all-in basis
26.4%
−15.6 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 Uddel — 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
€211
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
45%
Full-year estimate, market-calibrated
Projected annual revenue
€34,689
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
€11,400
Overdrachtsbelasting (transfer tax)€8,400
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€131,400
+25.1% 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
€34,689
Rental management
−€10,407
Booking channel fees
−€1,388
Cleaning & consumables
−€1,734
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€98
Maintenance reserve
−€840
Insurance
−€500
Box 3 wealth tax
−€2,283
Net operating income
€14,189/yr
Net yield on all-in investment
10.8%

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% · Uddel 5-yr avg — historical, not a forecast8%
Yield + value growth
10.8%/yr
10.8% 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

Uddel · Gelderland

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

81B
Rental YieldStrong
10.8% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
45% average occupancy
Nightly RateGood
€211 per night
Visual AppealGood
6/10 visual appeal
Size & SpacePending
58 m² interior — plot not stated
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 10.8% (fully managed, on all-in cost) — outperforms most villas in this market
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Park rental pool only
Occupancy at 45% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback4.3 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

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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. 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. 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: 1993
Energy: C
Condition: good
View: forest

Listing text from the makelaar, in Dutch

Woningpresentatie Juridische afhandeling Verhuurgarantie Bekijk alle media Bekijk alle media Media 24 Woningplattegrond Bekijk media (27) Kenmerken Parkinformatie Plattegrond Map Vrijstaande 4-persoons kinderbungalow met huurgarantie op het bosrijke Landal Rabbit Hill! Over Landal Rabbit Hill Met een gemiddelde bezettingsgraad van ca. 80% is Landal Rabbit Hill een graag bezocht recreatiepark door onze gasten. Recreanten bezoeken het park graag vanwege de ligging, het natuurgerichte karakter en uiteraard de parkfaciliteiten. Zo is er onder andere een overdekt zwembad, bowlingbaan, parkshop en restaurant. Kortom, gasten hoeven voor ontspanning en vertier het recreatiepark feitelijk niet te verlaten. Toch is dat zeker de moeite waard, want in de omgeving is ook genoeg te ontdekken! De woning Recreatiewoning 111 (type 4CK) is een vrijstaande woning gelegen nabij een speelveld. Het betreft een kindvriendelijke woning en is voorzien van extra kinderfaciliteiten. De lichte woonkamer met zithoek en sfeervolle openhaard biedt uitzicht over de groene omgeving. Via de tuindeur heeft u toegang tot het gemeubileerde terras. De keuken met eethoek is van alle gemakken voorzien en beschikt over o.a. een vaatwasser, combi magnetron, 4-pits gaskookplaat, koelkast met vriesvak en een Senseo- en filter koffiezetapparaat. Er zijn drie slaapkamers aanwezig waarvan één beschikt over twee 1-persoons box-springs met 2-persoonssofttopper en wastafel. De tweede slaapkamer beschikt over twee 1-persoons box-springs. De derde slaapkamer is geschikt voor de allerkleinsten en is voorzien van een ledikant en commode. De badkamer beschikt over een ligbad, douche en wastafel. In de hal is er een separaat toilet aanwezig. Via de woonkamer is de inpandige berging bereikbaar. Eigenaren op Landal Rabbit Hill ontvangen een huurgarantie, een vast rendement voor de recreatiewoning. Alle woning gebonden kosten komen hiermee voor rekening van Landal GreenParks, een zorgeloze investering dus. Meer informatie hierover treft u in de uitgebreide verkoopbrochure. Kenmerken – Recreatiewoning met huurgarantie tot en met 31 december 2030; – Kindvriendelijke recreatiewoning; – Recreatiewoning met verhuurverplichting; – Recreatiewoning inclusief complete verhuurinventaris; – De woning wordt huisdiervrij verhuurd. Bekijk volledige omschrijving Kenmerken Prijs € 105.000 k.k. Woonoppervlakte 58 m 2 Grondsituatie Appartementsrecht Soort woning Vrijstaande recreatiewoning Aantal personen 4 Verhuur Verhuur verplicht, beperkte eigen gebruik mogelijkheden Bouwvorm Bestaande bouw Bouwjaar 1993 Bouwlagen 1 Dakbedekking Dakpannen Warm water Combiketel Verwarming Centrale verwarming Aantal slaapkamers 3 Aantal badkamers 1 Aantal toiletten 1 Inventaris Inclusief inventaris Staat van onderhoud buiten Goed Staat van onderhoud binnen Goed Staat van onderhoud inventaris Goed Tuin Tuin (met terras) Parkeervoorziening Openbaar parkeren Ligging Aan/nabij bos Verhuurorganisatie Landal Faciliteiten Apart toilet Badkamer op begane grond Berging Combimagnetron Kindvriendelijk Ligbad Open haard/sfeerhaard Slaapkamer op begane grond Tuin Vaatwasser Energielabel C Bekijk alle kenmerken Parkinformatie Over het park Parkfoto's Plattegrond Prijslijst Op Landal Rabbit Hill bent u één met de natuur. Laat u omarmen door de bebossing en de vele dieren op het park. Open de deuren van uw recreatiewoning en laat u begroeten door de eekhoorns en vogels. Dit ruim opgezette recreatiepark ligt midden op de Veluwe, in het plaatsje Nieuw Milligen vlakbij het dorp Uddel. Landal Rabbit Hill is de perfecte uitvalsbasis om er met de fiets op uit te trekken of één van de vele (dag)attracties in de omgeving van Apeldoorn te bezoeken. Het recreatiepark is geschikt voor jong en oud. Kinderen staan te springen om naar het overdekt zwembad of het indoor speelparadijs te mogen gaan. In de zomer kan men ook in het openluchtzwembad terecht, met peuterbad voor de kleintjes. Voor de sportieve parkbezoekers is er o.a. een tafeltennistafel, tennisbaan, Sport Arena en een heuse tokkelbaan (onder begeleiding). Op het park kan genoten worden van een heerlijk diner, of een snelle hap bij de snackbar. Voor kleine boodschappen is er op het park ook een parkshop/supermarkt. Bekijk volledige omschrijving Bekijk alle media Bekijk nr. 318 - type 4C nr. 318 - type 4C Download de brochure voor o.a. een overzicht met de huuropbrengsten en vaste lasten!

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 · Landal Makelaardij

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.