Johannes Verhulststraat 135-BV, Amsterdam

Johannes Verhulststraat 135-BV, Amsterdam

Amsterdam

Residential area

€2.6M

Asking Price

5

Bedrooms

170 m²

Living Area

Price
€2,650,000
Net yield
0.0%
ReportInquire
5-bedroom holiday home in Amsterdam — photo 1 of 5
B.V. Deltam Makelaardij o.g.
1 / 5
5-bedroom holiday home in Amsterdam — photo 2 of 5
2 / 5
5-bedroom holiday home in Amsterdam — photo 3 of 5
3 / 5
5-bedroom holiday home in Amsterdam — photo 4 of 5
4 / 5
5-bedroom holiday home in Amsterdam — photo 5 of 5
5 / 5

Johannes Verhulststraat 135-BV, Amsterdam

Amsterdam · Ref BF-21836Source · B.V. Deltam Makelaardij o.g. · listed 3 Jul 2026
Asking price
€2,650,000
Listed 120 days ago
Net yield
0.0%
Gross on asking
1.7%
Est. revenue / yr
€45,227
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
5
Built area
170 m²
Brixfox Score 55 · CKoop (eigen grond)Financial 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%
€-57,261 net operating income /yr
Gross yield · all-in basis
1.6%
−1.6 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 Amsterdam — 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
€345
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
35%
Full-year estimate, market-calibrated
Projected annual revenue
€45,227
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· 8.1% of price, auto-calculated
€215,000
Overdrachtsbelasting (transfer tax)€212,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€2,874,000
+8.5% 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
€45,227
Rental management
−€13,568
Booking channel fees
−€1,809
Cleaning & consumables
−€2,261
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€2,478
Maintenance reserve
−€21,200
Insurance
−€300
Box 3 wealth tax
−€57,622
Net operating income
−€57,261/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 €57,261/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% · Amsterdam 5-yr avg — historical, not a forecast8%
Yield + value growth
0.0%/yr
0.0% 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

Amsterdam

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

55C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
35% average occupancy
Nightly RateStrong
€345 per night
Visual AppealStrong
9/10 visual appeal
Size & SpacePending
170 m² interior — plot not stated
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €345 — positioned in the top tier
Stunning visuals (9/10) — commands premium nightly rates
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 35% — factor in seasonal gaps

Consider carefully.

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 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.

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.

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.

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: 1904
Energy: a
Condition: excellent
View: garden
Situation: Residential area

Listing text from the makelaar, in Dutch

Exclusief wonen op topniveau in de Johannes Verhulststraat. Zeer ingrijpend gerenoveerd, bijzonder hoogwaardig afgewerkt en uitzonderlijk comfortabel dubbel bovenhuis van 170 M2 met fantastisch dakterras in één van de mooiste straten in Amsterdam Zuid! Deze meer dan spectaculair verbouwde dubbele bovenwoning is gelegen op de tweede en derde verdieping van een charmant karakteristiek pand en is in 2024/2025 compleet vernieuwbouwd en heeft het dan ook allemaal:! Een eigen opgang vanaf de straat, een zeer exclusieve Eginstill maatkeuken met Gaggenau apparatuur, een energielabel A+++, 11 zonnepanelen, een energiezuinige warmtepomp, 2 bijzonder stijlvolle badkamers, een zeer royale living met robuuste open haard, de slaapverdieping is voorzien van verkoelende airco en het gehele huis heeft behaaglijke vloerverwarming, hoge plafonds, nieuwe hardhouten kozijnen, een compleet nieuw trappenhuis, gereinigde en opnieuw gevoegde gevels, beschikt over een zonovergoten dakterras én een balkon aan de woonkeuken, is opmerkelijk licht, is volledig voorzien van opmaat gemaakte kasten, ingericht met een dynamisch lichtplan, heeft 5 slaapkamers, is gelegen op eigen grond, is uitgerust met een alarmsysteem en is bovenal gelegen in één meest prestigieuze straten van de Cornelis Schuytbuurt in Amsterdam Zuid. Alles aan deze tijdloze bovenwoning straalt verfijnd design uit en is van een internationaal niveau en heeft dan ook een ongekend wooncomfort. Indeling: Eigen entree vanaf de straat, geheel vernieuwd trappenhuis met een zeer prettige routing via een overloop op de eerste naar de tweede verdieping: Zeer royale overloop met garderobekast, luxe toilet, werk-/slaapkamer met opklapbaar Murphy bed, wit stalen schuifdeuren naar de imposante living met open haard, luxe open woonkeuken met kwartsiet aanrechtblad voorzien van Gaggenau inbouwapparatuur (Quooker, koelkast, vriezer, vaatwasser, inductie kookplaat met interne afzuiging naar buiten, bak- en stoomoven, Liebherr wijnklimaatkast) en kookeiland. Aan de achterzijde is het eetgedeelte welke plaats biedt voor een extra grote eettafel. Tevens is er een schuifpui naar het zonnige balkon op het zuiden met een elektrisch zonnescherm. Via het royale trappenhuis naar de derde verdieping met 3 ruime slaapkamers en 1 werkkamer, welke voorzien zijn van airconditioning, houten vloeren en chique maatkasten. De master bedroom heeft een fantastische walkin closet en een praktische werkkamer aan de voorzijde. Aan de overloop grenzen 2 zeer luxe en bijzondere elegante badkamers waarvan één met ligbad en met floor to ceiling tegels, design wastafels, twee toiletten, vloerverwarming en smaakvolle armaturen. Het zonovergoten dakterras is via een elektrisch bedienbaar dakluik te bereiken wat niet alleen zorgt voor optimaal gebruiksgemak, maar ook bijdraagt aan het exclusieve karakter van de woning. De woning is gelegen in Oud-Zuid om de hoek van de Cornelis Schuytstraat en het Vondelpark maar ook dicht bij het Museumplein en het Concertgebouw. Een plek die aanvoelt als een dorp, waar kinderen spelen op straat en boetiek winkels om de hoek. De Johannes Verhulststraat is een rustige kindvriendelijke straat nabij zeer goed aangeschreven scholen, speelpleinen en op loopafstand van het Museumplein en Vondelpark. Een bijzonder centrale locatie ten opzichte van het bruisende centrum, cultuurrijke Oud-Zuid, de Beethovenbuurt en onder andere het fraaie Vondelpark. Omgeven door kwalitatieve grootstedelijke voorzieningen. Specificaties: - Zeer spectaculair en luxe dubbel bovenhuis met dakterras; - Woonoppervlakte 170 m2, dakterras 27 m2, balkon 4 m2; - Energielabel A+++; - Vloerverwarming, airco, dubbel glas (HR++), 11 zonnepanelen, warmtepomp; - Gelegen op eigen grond; - Eigen opgang vanaf de straat; - Overzichtelijke VvE bestaande uit 2 leden; - Voor- en achtergevel gereinigd en opnieuw gevoegd; - Dak geheel vernieuwd, geïsoleerd en verstevigd; - Compleet nieuw en lui trappenhuis; - Elektrisch zonnescherm aan de achterzijde, vernieuwd balkon; - Eginstill keuken met kwartsiet blad en Gaggenau apparatuur; - Zeer robuuste open haard (Kalfire) met schouw van travertin; - Volledig vernieuwde schoorsteen; - Op maat gemaakte Eginstill inbouwkasten in de slaapkamers; - Casambi lichtsysteem, Flos in- en opbouwspots; - Uitgerust met een alarmsysteem, deur op afstand te openen; - Badkamers met “floor to ceiling” tegels, Casabath wastafels en meubels; - Oplevering in overleg. ============================ Exclusive, top-tier living on Johannes Verhulststraat. Extensively renovated, featuring exceptionally high-quality finishes and outstanding comfort, this two-story apartment of 170 m² boasts a fantastic rooftop terrace on one of the most beautiful streets in Amsterdam Zuid! This spectacularly renovated duplex apartment is located on the second and third floors of a charming, characterful building. Completely renovated in 2024/2025, it truly has it all: a private entrance from the street, a highly exclusive Eginstill custom kitchen with Gaggenau appliances, an A+++ energy rating, 11 solar panels, an energy-efficient heat pump, 2 exceptionally stylish bathrooms, a very spacious living room with a robust fireplace, the bedrooms are equipped with cooling air conditioning and the entire apartment with cozy underfloor heating, high ceilings, new hardwood window frames, a completely new stairwell, cleaned and repointed facades, features a sun-drenched rooftop terrace and a balcony off the kitchen, is remarkably bright, is fully equipped with custom-built cabinets, features a dynamic lighting plan, has 5 bedrooms, is situated on freehold land, is equipped with an alarm system, and, above all, is located on one of the most prestigious streets in the Cornelis Schuytbuurt neighborhood in Amsterdam Zuid. Everything about this timeless upstairs apartment exudes refined design and is of international standard, offering unparalleled living comfort. Layout: Private entrance from the street; fully renovated stairwell with a very pleasant layout leading from the first-floor landing to the second floor: Very spacious landing with a closet, a luxury restroom, and a study/bedroom with a fold-down Murphy bed, white steel sliding doors leading to the impressive living room with a fireplace, a luxurious open-concept kitchen with a quartzite countertop featuring Gaggenau built-in appliances (Quooker, refrigerator, freezer, dishwasher, induction cooktop with internal exhaust venting to the outside, convection and steam oven, Liebherr wine cooler) and a kitchen island. At the rear is the dining area, which accommodates an extra-large dining table. There is also a sliding glass door leading to the sunny south-facing balcony with an electric awning. The spacious staircase leads to the third floor, which features 3 spacious bedrooms and 1 study, all equipped with air conditioning, hardwood floors, and chic custom closets. The master bedroom has a fantastic walk-in closet and a practical study at the front. Adjacent to the landing are two very luxurious and exceptionally elegant bathrooms, one of which features a bathtub, floor-to-ceiling tiles, designer sinks, two toilets, underfloor heating, and tasteful fixtures. The sun-drenched rooftop terrace is accessible via an electrically operated skylight, which not only ensures optimal ease of use but also adds to the home’s exclusive character. The home is located in Oud-Zuid, just around the corner from Cornelis Schuytstraat and Vondelpark, yet also close to Museumplein and the Concertgebouw. It’s a neighborhood that feels like a village, where children play in the streets and boutique shops are just around the corner. Johannes Verhulststraat is a quiet, child-friendly street near highly regarded schools and playgrounds, and within walking distance of Museumplein and Vondelpark. A particularly central location relative to the bustling city center, the culturally rich Oud-Zuid neighborhood, the Beethovenbuurt,

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 · B.V. Deltam Makelaardij o.g.

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.