Boslaan 1-R27, Gramsbergen

Boslaan 1-R27, Gramsbergen

Gramsbergen

€93,500

Asking Price

3

Bedrooms

57 m²

Living Area

Recreatie

Recreatiebestemming

Price
€93,500
Net yield
5.0%
ReportInquire
3-bedroom holiday home in Gramsbergen — photo 1 of 5
IQ Makelaars Vechtdal
1 / 5
3-bedroom holiday home in Gramsbergen — photo 2 of 5
2 / 5
3-bedroom holiday home in Gramsbergen — photo 3 of 5
3 / 5
3-bedroom holiday home in Gramsbergen — photo 4 of 5
4 / 5
3-bedroom holiday home in Gramsbergen — photo 5 of 5
5 / 5

Boslaan 1-R27, Gramsbergen

Gramsbergen · Overijssel · Ref BF-21848Source · IQ Makelaars Vechtdal · listed 3 Jul 2026
Asking price
€93,500
Net yield
5.0%
Gross on asking
22.0%
Est. revenue / yr
€20,548
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
57 m²
Land
336 m²
Brixfox Score 79 · B+Koop (eigen grond)Park pool onlyRecreatiebestemmingFinancial 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.
5.0%
€5,917 net operating income /yr
Gross yield · all-in basis
17.3%
−12.3 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 Gramsbergen — 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
€115
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
49%
Full-year estimate, market-calibrated
Projected annual revenue
€20,548
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· 11.2% of price, auto-calculated
€10,480
Overdrachtsbelasting (transfer tax)€7,480
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€118,980
+27.3% 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
€20,548
Rental management
−€6,164
Booking channel fees
−€822
Cleaning & consumables
−€1,027
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€87
Maintenance reserve
−€748
Insurance
−€500
Box 3 wealth tax
−€2,033
Net operating income
€5,917/yr
Net yield on all-in investment
5.0%

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.

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% · Gramsbergen 5-yr avg — historical, not a forecast8%
Yield + value growth
5.0%/yr
5.0% 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

Gramsbergen · Overijssel

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 YieldGood
5.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyAverage
49% average occupancy
Nightly RateWeak
€115 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
336 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
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
Park rental pool only
Occupancy at 49% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback7.7 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.

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. 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: 1995
Energy: d
Condition: good
View: garden

Listing text from the makelaar, in Dutch

Prachtige, duurzame 4-persoons recreatiewoning met sauna én zonnepanelen op Vakantiepark 't Hooge Holt! Ben je op zoek naar een heerlijke plek voor eigen gebruik, een slimme investering voor verhuur, of een combinatie van beide? Lees dan verder: Deze sfeervolle, vrijstaande houten recreatiewoning biedt de ultieme mix van rust, comfort en duurzaamheid. Gelegen op een fantastische locatie met veel privacy op een steenworp afstand van alle uitgebreide parkvoorzieningen! Neem voor een bezichtiging contact op met ons kantoor! Indeling Comfortabel: Bij binnenkomst proef je direct de warme, authentieke sfeer van de houten chaletwoning. Wonen & Koken: De lichte en gezellige woonkamer is voorzien van een comfortabele zithoek met vrij uitzicht op de omliggende tuin. De open keuken is van alle gemakken voorzien en sluit naadloos aan op de eethoek. Slapen: De woning beschikt over twee comfortabele slaapkamers, uitgerust met 2 fijne boxspringbedden. Sanitair & Wellness: De badkamer is modern betegeld en voorzien van een ligbad met douchecombinatie en een wastafelmeubel. Het toilet is separaat gesitueerd. Als kers op de taart beschikt deze woning over een heerlijke eigen sauna; perfect om volledig te ontspannen na een wandeling in de natuur. Praktisch: Er is een aparte ruimte aanwezig met een wasmachine- en drogeropstelling. Hier kunt u ook uw fietsen plaatsen. Tuin Buitenleven & Locatie Rondom de woning ligt een heerlijke, groene grasmat met veel privacy dankzij de volgroeide omliggende bossages. Aan de voorzijde bevindt zich een royale, overdekte veranda waar je al vroeg in het voorjaar heerlijk buiten kunt zitten. De ligging op het park is ideaal: enerzijds geniet je hier van de rust en de fluitende vogels, anderzijds loop je snel naar de centrale plaza. Geen verre, vermoeiende loopafstanden dus naar het zwembad of het restaurant! Bijzonderheden Duurzaam & Energiezuinig Met het oog op de toekomst is deze woning alvast uitstekend voorbereid. Het dak is uitgerust met maar liefst 8 zonnepanelen. Dit zorgt voor een aanzienlijke reductie op de energielasten, wat extra aantrekkelijk is voor zowel eigen gebruik als bij verhuur via het park. Over Vakantiepark 't Hooge Holt: Het park is levendig en biedt vermaak voor jong en oud. Denk hierbij aan: • Trampoline • Tennisbaan • Tafeltennistafel • Kinderboerderij • Minigolf • Binnenspeeltuin • Disco • Buitenzwembad • Bowlingbaan • Animatie • Fietsverhuur Gelegen in een prachtige, bosrijke omgeving ideaal voor fiets- en wandeltochten. <b>Als belegging: </b> Deze woning kan een uitstekend rendement opleveren, de bezetting is goed. Op dit moment wordt de deze woning via het park in de verhuur genomen. Opbrengst van 2026-q2 is op aanvraag beschikbaar. Ook is deeltijd-verhuur mogelijk, waarbij u zelf ook regelmatig van uw woning kunt genieten.

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 · IQ Makelaars Vechtdal

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.