Klaterweg 9-RA67, Doornspijk

Klaterweg 9-RA67, Doornspijk

Doornspijk

Wooded surroundings · Outside the built-up area · On a holiday park

€39,500

Asking Price

2

Bedrooms

33 m²

Living Area

Recreatie

Recreatiebestemming

Price
€39,500
Net yield
11.0%
ReportInquire
2-bedroom holiday home in Doornspijk — photo 1 of 5
De Heus Makelaardij
1 / 5
2-bedroom holiday home in Doornspijk — photo 2 of 5
2 / 5
2-bedroom holiday home in Doornspijk — photo 3 of 5
3 / 5
2-bedroom holiday home in Doornspijk — photo 4 of 5
4 / 5
2-bedroom holiday home in Doornspijk — photo 5 of 5
5 / 5

Klaterweg 9-RA67, Doornspijk

Doornspijk · Veluwe · Ref BF-21954Source · De Heus Makelaardij · listed 4 Jul 2026
Asking price
€39,500
Listed 118 days ago
Net yield
11.0%
Gross on asking
48.3%
Est. revenue / yr
€19,090
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
2
Built area
33 m²
Land
230 m²
Brixfox Score 81 · 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.
11.0%
€6,682 net operating income /yr
Gross yield · all-in basis
31.5%
−20.5 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 Doornspijk — 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
€135
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€19,090
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· 15.6% of price, auto-calculated
€6,160
Overdrachtsbelasting (transfer tax)€3,160
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€60,660
+53.6% 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
€19,090
Rental management
−€5,727
Booking channel fees
−€764
Cleaning & consumables
−€955
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€37
Maintenance reserve
−€316
Insurance
−€500
Box 3 wealth tax
−€859
Net operating income
€6,682/yr
Net yield on all-in investment
11.0%

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% · Doornspijk 5-yr avg — historical, not a forecast8%
Yield + value growth
11.0%/yr
11.0% 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

Doornspijk · 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

81B
Rental YieldStrong
11.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
39% average occupancy
Nightly RateAverage
€135 per night
Visual AppealAverage
4/10 visual appeal
Size & SpaceAverage
230 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 11.0% (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
Occupancy at 39% — factor in seasonal gaps
ADR of €135 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback3.2 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.

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

Energy: d
Condition: good
View: forest
Situation: Wooded surroundings · Outside the built-up area · On a holiday park

Listing text from the makelaar, in Dutch

Vrijstaand recreëren midden in het groen! Deze vrijstaande recreatiewoning ligt op een royaal en beschut perceel van circa 260 m² op Camping De Scheepsbel en beschikt over twee slaapkamers, een lichte woonkamer met openslaande deuren, een royale overdekte veranda en een vrijstaande berging. Hier geniet je van rust, ruimte en natuur, met volop privacy en het Veluwemeer op korte afstand. Indeling: Via de royale overdekte veranda betreed je de recreatiewoning, waar de entree uitkomt bij de open keuken. De keuken staat in directe verbinding met de lichte woonkamer. Dankzij de grote raampartijen en de openslaande deuren naar de veranda voelt deze ruimte prettig licht aan en lopen binnen en buiten mooi in elkaar over. De woonkamer biedt daarnaast voldoende ruimte om een slaapbank te plaatsen, zodat er extra slaapgelegenheid gecreëerd kan worden. Vanuit de hal zijn de twee slaapkamers en de badkamer bereikbaar. De grootste slaapkamer biedt plaats aan een tweepersoonsbed, terwijl de tweede slaapkamer is ingericht met een stapelbed. Beide slaapkamers beschikken over praktische vaste kasten. De badkamer is voorzien van een douche, toilet en wastafel. Tuin: De recreatiewoning is gelegen op een royaal perceel van circa 20 x 13 meter (ca. 260 m²), omringd door bomen en groen. Hierdoor geniet je van veel privacy en een heerlijk rustige ligging. Op het perceel zijn meerdere zitplekken gecreëerd, zodat je op ieder moment van de dag kunt kiezen voor een plekje in de zon of juist in de schaduw. Vanaf de veranda en vanuit de tuin geniet je volop van de natuur om je heen. Regelmatig laten eekhoorns zich zien en de vele vogels zorgen voor een rustgevend decor. Bovendien is het toegestaan om op het perceel een kleine tent te plaatsen, zodat ook kinderen of logees kunnen genieten van een bijzondere overnachting midden in het groen. De tent mag maximaal zes weken blijven staan en dient vóór de winter te worden verwijderd. Naast de woning bevindt zich een vrijstaande houten berging, ideaal voor het opbergen van fietsen, tuingereedschap en andere recreatiespullen. De combinatie van de royale veranda, het ruime perceel en de bosrijke omgeving maakt dit een heerlijke plek om gedurende het hele recreatieseizoen optimaal te ontspannen. Omgeving en park: Camping De Scheepsbel ligt aan de rand van de Veluwe, een van de mooiste natuurgebieden van Nederland. Vanuit de camping wandel of fiets je direct de uitgestrekte bossen, heidevelden en zandverstuivingen in. Daarnaast ligt het Veluwemeer op slechts enkele kilometers afstand, waar je kunt zwemmen, varen, suppen of genieten van een ontspannen dag aan het water. Op de camping is aan jong en oud gedacht. Voor het seizoen 2023 is het waterpark volledig vernieuwd en beschikt het park over twee grote zwembaden met een gezamenlijke oppervlakte van circa 490 m², compleet met spectaculaire glijbanen. Ook kinderen zullen zich uitstekend vermaken dankzij het Carabouille-speelkasteel en de indoorspeeltuin De Speelpiraat. Terwijl zij spelen, kun je genieten van een kop koffie, lunch of diner in het restaurant met aangrenzend terras. Huisdieren zijn van harte welkom, zodat ook je trouwe viervoeter mee kan genieten van een verblijf op de Veluwe. In de omgeving vind je daarnaast gezellige plaatsen zoals de historische Hanzestad Elburg en diverse attracties, waaronder Walibi Holland, het Dolfinarium en de Apenheul. Het park is het gehele jaar geopend. Gebruik: Het is op het park niet toegestaan dat bungalows commercieel verhuurd worden. De recreatiewoning mag uiteraard wel gebruikt worden door familie en vrienden, zodat je samen kunt genieten van deze fijne plek op de Veluwe. Kostenoverzicht 2026 Huur grond: € 2.478,24 Toeslag extra halve meter: € 35,00 Milieuheffing: € 198,00 Totaal: € 3.711,27

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 Heus 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.