Oshaarseweg 24-65, Echten (DR)

Oshaarseweg 24-65, Echten (DR)

Echten (DR)

Wooded surroundings

€249,000

Asking Price

3

Bedrooms

87 m²

Living Area

Recreatie

Recreatiebestemming

Price
€249,000
Net yield
1.2%
ReportInquire
3-bedroom holiday home in Echten (DR) — photo 1 of 5
Vakantiemakelaar
1 / 5
3-bedroom holiday home in Echten (DR) — photo 2 of 5
2 / 5
3-bedroom holiday home in Echten (DR) — photo 3 of 5
3 / 5
3-bedroom holiday home in Echten (DR) — photo 4 of 5
4 / 5
3-bedroom holiday home in Echten (DR) — photo 5 of 5
5 / 5

Oshaarseweg 24-65, Echten (DR)

Echten (DR) · Drenthe · Ref BF-24849Source · Vakantiemakelaar · listed 13 Aug 2026
Asking price
€249,000
Listed 79 days ago
Net yield
1.2%
Gross on asking
9.7%
Est. revenue / yr
€24,069
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
87 m²
Land
788 m²
Brixfox Score 60 · C+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.
1.2%
€3,293 net operating income /yr
Gross yield · all-in basis
8.4%
−7.2 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 Echten (DR) — 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
€152
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
44%
Full-year estimate, market-calibrated
Projected annual revenue
€24,069
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· 9.2% of price, auto-calculated
€22,920
Overdrachtsbelasting (transfer tax)€19,920
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€286,920
+15.2% 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
€24,069
Rental management
−€7,221
Booking channel fees
−€963
Cleaning & consumables
−€1,203
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€233
Maintenance reserve
−€1,992
Insurance
−€500
Box 3 wealth tax
−€5,414
Net operating income
€3,293/yr
Net yield on all-in investment
1.2%

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% · Echten (DR) 5-yr avg — historical, not a forecast8%
Yield + value growth
1.2%/yr
1.2% 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

Echten (DR) · Drenthe

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

60C
Rental YieldWeak
1.2% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
44% average occupancy
Nightly RateAverage
€152 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceStrong
788 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 788 m² land — room for expansion or amenities
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 1.2% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback23.7 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.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. 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: 1975
Energy: a
Condition: good
View: garden
Situation: Wooded surroundings

Listing text from the makelaar, in Dutch

* Volledig gerenoveerde vrijstaande 6-persoons recreatiewoning op een royaal eigen perceel * Fraai aangelegde siertuin met meerdere terrassen, veel privacy en volop ruimte rondom de woning * WONING WORDT VRIJ VAN VERHUUR AANGEBODEN, VOLLEDIGE FLEXIBILITEIT Deze vrijstaande Vennepluus nr. 065 op Vakantiepark Westerbergen ligt op één van de mooiste plekjes van het park. De woning is volledig gerenoveerd en combineert een stijlvolle inrichting met veel ruimte, comfort en privacy. Op het royale eigen perceel van 788 m² is een prachtige siertuin aangelegd met meerdere terrassen, waardoor je op ieder moment van de dag een fijne plek vindt om van de omgeving te genieten. De woning wordt bovendien vrij van verhuurverplichtingen aangeboden, waardoor je volledige vrijheid hebt in het gebruik. Vakantiepark Westerbergen Vakantiepark Westerbergen, gelegen in het schilderachtige Drenthe, biedt een perfecte mix van rust, natuur en avontuur. Omringd door dichte bossen en uitgestrekte heidevelden, kunnen gasten genieten van luxueuze accommodaties, zoals de unieke Loft Wellness vakantiewoning met privé jacuzzi en buitenkeuken. Het park is rijk aan faciliteiten, waaronder een zwembad, diverse eetgelegenheden en een entertainment centrum, waardoor het een ideale bestemming is voor gezinnen, koppels en avonturiers. Hier ervaar je het ultieme vakantiegevoel, waar ontspanning en vermaak hand in hand gaan, midden in de prachtige natuur van Drenthe. Stap de woning binnen Bij binnenkomst valt direct de ruime en sfeervolle uitstraling van de woning op. De stijlvolle inrichting en verzorgde afwerking zorgen voor een aangename sfeer, terwijl de ruime woonkamer volop gelegenheid biedt om samen te ontspannen. De grote keuken vormt een echte blikvanger en biedt dankzij de ruime opzet veel werk- en bergruimte. De Amerikaanse koelkast met dubbele deuren maakt de keuken compleet. De woning beschikt over drie slaapkamers. Eén van de slaapkamers is gerealiseerd in de voormalige berging en is ingericht met een eenpersoonsbed. De badkamer is compleet uitgevoerd met een douche, wastafel en toilet en beschikt daarnaast over een wasmachine en droger. Dankzij de vloerverwarming geniet je in de gehele woning van aangenaam comfort. Ook buiten is de woning bijzonder aantrekkelijk. De fraai aangelegde siertuin rondom de woning biedt volop privacy en beschikt over meerdere terrassen. Hierdoor kun je gedurende de dag steeds een zonnig of juist beschut plekje vinden. De ligging aan de buitenrand van het park versterkt het gevoel van rust en ruimte.  Verhuur en eigen gebruik Deze woning op Vakantiepark Westerbergen wordt vrij van verhuur aangeboden en deze is alleen geschikt voor recreatief eigen gebruik, permanente bewoning is niet toegestaan!

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 · Vakantiemakelaar

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.