Eendenparkweg 55-A3, Ermelo

Eendenparkweg 55-A3, Ermelo

Ermelo

On a holiday park

€319,000

Asking Price

2

Bedrooms

58 m²

Living Area

Recreatie

Recreatiebestemming

Price
€319,000
Net yield
2.2%
ReportInquire
2-bedroom holiday home in Ermelo — photo 1 of 5
Vinke Veluwe Makelaars
1 / 5
2-bedroom holiday home in Ermelo — photo 2 of 5
2 / 5
2-bedroom holiday home in Ermelo — photo 3 of 5
3 / 5
2-bedroom holiday home in Ermelo — photo 4 of 5
4 / 5
2-bedroom holiday home in Ermelo — photo 5 of 5
5 / 5

Eendenparkweg 55-A3, Ermelo

Ermelo · Veluwe · Ref BF-22222Source · Vinke Veluwe Makelaars · listed 8 Jul 2026
Asking price
€319,000
Listed 115 days ago
Net yield
2.2%
Gross on asking
10.9%
Est. revenue / yr
€34,890
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
58 m²
Land
374 m²
Brixfox Score 70 · BKoop (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.
2.2%
€8,001 net operating income /yr
Gross yield · all-in basis
9.6%
−7.4 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 Ermelo — 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
€143
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
67%
Full-year estimate, market-calibrated
Projected annual revenue
€34,890
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· 8.9% of price, auto-calculated
€28,520
Overdrachtsbelasting (transfer tax)€25,520
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€362,520
+13.6% 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
€34,890
Rental management
−€10,467
Booking channel fees
−€1,396
Cleaning & consumables
−€1,745
Park charge (parkbijdrage)
€/yr−€1,495
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€298
Maintenance reserve
−€2,552
Insurance
−€500
Box 3 wealth tax
−€6,936
Net operating income
€8,001/yr
Net yield on all-in investment
2.2%

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% · Ermelo 5-yr avg — historical, not a forecast8%
Yield + value growth
2.2%/yr
2.2% 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

Ermelo · 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

70B
Rental YieldAverage
2.2% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
67% average occupancy
Nightly RateAverage
€143 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
374 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
Net yield of 2.2% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
ADR of €143 limits revenue ceiling — consider repositioning potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback17.3 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 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.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€1,495/yr

The listing states about €1,495 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.

Park: bungalowpark Boshof

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; 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: 2008
Energy: a
Condition: good
View: forest
Situation: On a holiday park

Listing text from the makelaar, in Dutch

Recreëren in de Veluwse bossen, op 200 meter afstand van uitgestrekt bosgebied met wandel- en fietspaden! Deze schitterende recreatiewoning, gebouwd in 2008 en in 2024 flink gemoderniseerd, ligt op een prachtig plekje aan de rand van het kleinschalige bungalowpark Boshof. De omgeving ademt rust en vrijheid uit, een perfecte plek om te ontspannen en van de omgeving te genieten. De Boshof bestaat uit 13 speels gelegen recreatiewoningen met veel groen en ruimte tussen de woningen. Wat gelijk opvalt is de bijzondere bouwstijl met Zuid-Europese kenmerken, het vakantiegevoel is hierdoor compleet! Het park wordt goed onderhouden en dat is aan alles te zien. Aan de voorzijde woont de beheerder die zorgt voor het algemeen onderhoud. De Boshof is vanaf de openbare weg afsluitbaar met een een elektronisch hek, eigenaren van een recreatiewoning hebben een afstandsbediening om het hek te openen. De woning ligt op een ruim perceel van 374 m² eigen grond met rondom veel privacy en aan de achterzijde geniet u optimaal van de zon met een tuinoriëntatie op het ZUIDEN. Er is parkeergelegenheid op eigen terrein. Aan de voorzijde bij de ingang zijn de gasten parkeerplaatsen. Indeling: entree/hal, trapopgang naar slaaploft, tuingerichte woonkamer met houtkachel en openslaande deuren naar het terras, moderne open keuken in lichte kleurstelling met verschillende inbouwapparatuur, bijkeuken met aansluiting voor wasapparatuur. Vanaf de hal is er toegang tot twee slaapkamers, badkamer met ligbad en badkamermeubel en een apart toilet. Bijzonderheden: - recreatiewoning geschikt voor 4 tot 6 personen; - uitstekend onderhouden en voorzien van verschillende extra's; de gehele begane grondvloer is voorzien van een moderne stenenvloer en er is een houtkachel aanwezig; - de keuken is vernieuwd in 2024 en voorzien van inbouwapparatuur; - CV-ketel vernieuwd in 2024; - één van de mooiste plekken om te recreëren, op loopafstand van uitgestrekt bosgebied! - aan het begin van verschillende fietsroutes over de Veluwe en natuurlijk veel mountainbike trails; - winkels en uitgebreide keus aan diverse horeca zijn zowel in Ermelo als Harderwijk te vinden; - de woning is goed gebouwd en goed geïsoleerd; - energielabel C; - eigen grond; - goed onderhouden kleinschalig recreatiepark, fraai opgezet met grindpaden en beukenhagen; - jaarlijkse parkbijdrage € 1.495,- Van harte welkom om binnen te kijken! Voor het plannen van een bezichtiging kunt u contact opnemen met ons kantoor. Wij begroeten u graag bij de woning aan de Eendenparkweg!

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 · Vinke Veluwe Makelaars

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.