Vlietpark 16, Leiden

Vlietpark 16, Leiden

Leiden

Open view · Rural setting · Outside the built-up area · Next to a park · On a holiday park · Quiet road

€300,000

Asking Price

2

Bedrooms

48 m²

Living Area

Recreatie

Recreatiebestemming

Price
€300,000
Net yield
8.3%
ReportInquire
2-bedroom holiday home in Leiden — photo 1 of 5
Stip Makelaardij
1 / 5
2-bedroom holiday home in Leiden — photo 2 of 5
2 / 5
2-bedroom holiday home in Leiden — photo 3 of 5
3 / 5
2-bedroom holiday home in Leiden — photo 4 of 5
4 / 5
2-bedroom holiday home in Leiden — photo 5 of 5
5 / 5

Vlietpark 16, Leiden

Leiden · Ref BF-31495Source · Stip Makelaardij · listed 23 Aug 2026
Asking price
€300,000
Net yield
8.3%
Gross on asking
22.6%
Est. revenue / yr
€67,813
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
48 m²
Land
271 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.
8.3%
€28,411 net operating income /yr
Gross yield · all-in basis
19.8%
−11.5 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 Leiden — 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
€269
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
69%
Full-year estimate, market-calibrated
Projected annual revenue
€67,813
ADR × occupancy × 365
Rate basis: lower quartile of comparable Airbnbs near this home (-27% 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· 9.0% of price, auto-calculated
€27,000
Overdrachtsbelasting (transfer tax)€24,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€342,000
+14.0% 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
€67,813
Rental management
−€20,344
Booking channel fees
−€2,713
Cleaning & consumables
−€3,391
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€281
Maintenance reserve
−€2,400
Insurance
−€500
Box 3 wealth tax
−€6,523
Net operating income
€28,411/yr
Net yield on all-in investment
8.3%

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% · Leiden 5-yr avg — historical, not a forecast8%
Yield + value growth
8.3%/yr
8.3% 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

Leiden

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
8.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyGood
69% average occupancy
Nightly RateGood
€269 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceAverage
271 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Strong net yield at 8.3% (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
Compact plot at 271 m² — limited expansion potential

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback6.2 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.

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: a
Condition: good
View: garden
Situation: Open view · Rural setting · Outside the built-up area · Next to a park · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

English text below Bent u op zoek naar rust en natuur, maar wilt u ook profiteren van de nabijheid van de stad? Deze vrijstaande bungalow biedt u het beste van beide werelden. Op dit groene recreatiepark geniet u van alle comfort in uw eigen gemoderniseerde vakantiewoning, omgeven door water, weilanden en talloze recreatiemogelijkheden zoals varen, fietsen en wandelen. Het centrum van Leiden met zijn grachten, musea, markten en sfeervolle terrassen ligt op 15 minuten fietsafstand. De woning is goed geïsoleerd (dakisolatie en isolerende beglazing), en recent is er vloerisolatie aangebracht (2015). De tuin is met liefde en zorg aangelegd, hier kunt u naar hartenlust tuinieren of heerlijk van de zon genieten al dan niet onder een parasol. Ziet u zich hier al zitten met een lekker wijntje en blokje kaas? De indeling is als volgt: U betreedt de woning aan de voorzijde. Aan de rechterzijde bevindt zich de open keuken met recent geplaatst modern keukenblok en voldoende plek voor een eettafel. De keuken staat in directe verbinding staat met de ruime woonkamer die voorzien is van een laminaatvloer. De keuken is voorzien van een 4-pits gasstel, oven, losstaande koel-vriescombinatie, spoelbak en voldoende kastruimte voor al uw keukengerei. Eén volwaardige slaapkamer en een extra ruimte die gebruikt kan worden als tweede slaapkamer of logeerkamer. De badkamer is recent volledig vernieuwd en voorzien van fraai tegelwerk, hangend toilet, inloopdouche, wastafelmeubel en designradiator. Goed om te weten: - Parkeergelegenheid op eigen terrein - Het park is afgesloten middels een slagboom met kentekenherkenning - Actieve bijdrage VvE €495,- per jaar - Verwarmen en koelen middels airconditioning en/of HR CV-ketel - Voorzien van hardhouten kozijnen met isolerende beglazing. - Vernieuwde meterkast, CV-ketel, vloer, keuken, en badkamer (2025) - Jaarrond recreatief gebruik toegestaan (het gehele jaar) Aarzel niet en maak snel een afspraak met ons kantoor om deze prachtige recreatiewoning te bezichtigen. Are you looking for peace and nature, yet also want to enjoy the proximity of the city? This detached bungalow offers the best of both worlds. Situated in a leafy recreational park, you can enjoy every comfort in your own modernized holiday home, surrounded by water, meadows, and countless leisure activities such as boating, cycling, and walking. The center of Leiden—with its canals, museums, markets, and charming terraces—is just a 15-minute bike ride away. The property is well-insulated (featuring roof insulation and double glazing), and floor insulation has recently been installed. The garden has been lovingly landscaped; here, you can garden to your heart's content or simply soak up the sun—with or without the shade of a parasol. Can you picture yourself sitting here with a nice glass of wine and a cube of cheese? You enter the home at the front. To the right, there is an open-plan kitchen featuring a recently installed modern kitchen unit and ample space for a dining table. The kitchen connects directly to the spacious living room, which features laminate flooring. The kitchen is equipped with a 4-burner gas hob, oven, freestanding fridge-freezer, sink, and plenty of cupboard space for all your kitchenware. There is one full-sized bedroom and an additional room that can serve as a second bedroom or guest room. The bathroom has been completely renovated and features attractive tiling, a wall-mounted toilet, a walk-in shower, a vanity unit, and a designer radiator. Good to know: - On-site parking - The park is secured by a barrier with license plate recognition - Active Homeowners' Association (VvE) contribution: €495 per year - Heating and cooling via air conditioning and/or high-efficiency central heating boiler - Fitted with hardwood window frames and insulating glazing - Updated fuse box/meter cupboard, floor, kitchen, and bathroom (2025). - Year-round recreational use permitted Don't hesitate—contact our office soon to arrange a viewing of this beautiful holiday home.

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 · Stip 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.