Hessenweg 85-A6, Lunteren

Hessenweg 85-A6, Lunteren

Lunteren

€39,500

Asking Price

2

Bedrooms

40 m²

Living Area

Recreatie

Recreatiebestemming

Price
€39,500
Net yield
11.0%
ReportInquire
2-bedroom holiday home in Lunteren — photo 1 of 5
Recradroom Makelaar
1 / 5
2-bedroom holiday home in Lunteren — photo 2 of 5
2 / 5
2-bedroom holiday home in Lunteren — photo 3 of 5
3 / 5
2-bedroom holiday home in Lunteren — photo 4 of 5
4 / 5
2-bedroom holiday home in Lunteren — photo 5 of 5
5 / 5

Hessenweg 85-A6, Lunteren

Lunteren · Veluwe · Ref BF-2430Source · Recradroom Makelaar · listed 21 Jun 2026
Asking price
€39,500
Net yield
11.0%
Gross on asking
48.2%
Est. revenue / yr
€19,027
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
40 m²
Land
160 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%
€6,645 net operating income /yr
Gross yield · all-in basis
31.4%
−20.4 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 Lunteren — 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
€138
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
39%
Full-year estimate, market-calibrated
Projected annual revenue
€19,027
ADR × occupancy × 365
Rate basis: lower quartile of comparable Airbnbs near this home (-16% vs their typical rate) — at this asking price the area's typical rate implied a return above the model's 12% plausibility limit, so the low end of the local rate card is used and the figure is marked low confidence.
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
€19,027
Rental management
−€5,708
Booking channel fees
−€761
Cleaning & consumables
−€951
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
€6,645/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% · Lunteren 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

Lunteren · 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
€138 per night
Visual AppealWeak
3/10 visual appeal
Size & SpaceAverage
160 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 €138 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

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.

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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence.

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: 2006
Energy: d
Condition: fair
View: garden

Listing text from the makelaar, in Dutch

**Recreatieplek op Camping De Goudsberg in Lunteren met geïsoleerde houten aanbouw uit 2023** In een bosrijke omgeving op Camping De Goudsberg in Lunteren ligt deze zonnige recreatieplek, gunstig gelegen vlakbij de ingang en alle faciliteiten. De caravan met ruime, volledig geïsoleerde houten aanbouw uit 2023 is volledig ingericht en biedt in totaal vijf slaapplaatsen, waardoor u hier direct kunt genieten van rust, natuur en ontspannen recreëren, het hele jaar door. **Woonkamer** De leefruimte voelt verrassend ruim aan dankzij de houten aanbouw, die het geheel een warm en huiselijk karakter geeft. Hier ontstaat vanzelf een plek waar u samenkomt na een dag buiten, met voldoende ruimte om te zitten, te ontspannen en te genieten van het campinggevoel met nét dat beetje extra comfort. **Keuken** De keuken is onderdeel van de complete inrichting, waardoor u direct gebruik kunt maken van de aanwezige voorzieningen. Alles is ingericht om het verblijf gemakkelijk te maken, met het fijne voordeel dat u niet eerst hoeft te verbouwen of in te richten, maar meteen kunt starten met genieten. **Slaapkamers** De caravan en aanbouw zijn samen circa 8 meter lang en bieden in totaal vijf slaapplaatsen. Hierdoor is er voldoende ruimte voor een gezin of een gezelschap, waarbij iedereen zijn eigen plek heeft om tot rust te komen na een dag in het bos of op de camping. De indeling is praktisch en gericht op comfortabel recreatief gebruik. **Badkamer** De badkamer is prettig en functioneel ingericht en beschikt over een douche en toilet. Een fijne basis voor dagelijks comfort, zodat u ook bij langer verblijf alles bij de hand heeft. **Buitenruimte & tuin** De plek is mooi zonnig en ligt vlakbij de ingang en de voorzieningen, wat het verblijf extra praktisch maakt. Hier geniet u van buitenleven in een groene omgeving, met ruimte om te zitten, te ontspannen en het ritme van de dag te volgen, terwijl de bosrijke sfeer van Lunteren altijd dichtbij is. **Kavel** Op de plek zijn twee schuurtjes aanwezig, ideaal voor het opbergen van fietsen, tuinkussens en andere spullen. Er is een parkeerplaats voor één auto aanwezig en huisdieren zijn toegestaan. De verwarming verloopt via gaskachels, wat zorgt voor een prettig binnenklimaat tijdens de recreatieve maanden. **Parkfaciliteiten** • Voetbalveld • Speeltuin • Kantine • Zwembad • Toiletgebouw **Omgeving** • Bosrijke omgeving rondom Lunteren, ideaal voor wandelen en fietsen • De Veluwe met uitgestrekte natuur, heide en mooie routes • Gezellige dorpen en plaatsen in de regio voor een terrasje of boodschap • Volop mogelijkheden voor buitenactiviteiten in elk seizoen **Waarom deze woning** • Ruime, volledig geïsoleerde houten aanbouw uit 2023 • Caravan en aanbouw samen circa 8 meter lang met 5 slaapplaatsen • Volledig ingericht en direct te gebruiken, persoonlijke spullen niet inbegrepen • Badkamer met douche en toilet • Twee schuurtjes aanwezig voor extra bergruimte • Parkeerplaats voor één auto op de plek • Huisdieren toegestaan • Camping 12 maanden per jaar geopend voor recreatie **Permanente bewoning niet toegestaan** Permanente bewoning is niet toegestaan; de woning is uitsluitend bestemd voor recreatief gebruik. **Disclaimer** Hoewel we de uiterste zorg hebben besteed aan de juistheid van deze informatie, kunnen er kleine afwijkingen voorkomen. Vraag bij serieuze interesse altijd naar de meest actuele gegevens en voorwaarden. **Contact** Tel: 055-2032257 Whatsapp: 06-38077188 (alleen WhatsApp) Mail:

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 · Recradroom Makelaar

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.