Sportlaan 15, Bergentheim

Sportlaan 15, Bergentheim

Bergentheim

Waterfront · Wooded surroundings · On a holiday park

€585,000

Asking Price

1

Bedrooms

84 m²

Living Area

Recreatie

Recreatiebestemming

Price
€585,000
Net yield
0.0%
ReportInquire
1-bedroom holiday home in Bergentheim — photo 1 of 5
Vrieling Makelaardij
1 / 5
1-bedroom holiday home in Bergentheim — photo 2 of 5
2 / 5
1-bedroom holiday home in Bergentheim — photo 3 of 5
3 / 5
1-bedroom holiday home in Bergentheim — photo 4 of 5
4 / 5
1-bedroom holiday home in Bergentheim — photo 5 of 5
5 / 5

Sportlaan 15, Bergentheim

Bergentheim · Overijssel · Ref BF-31862Source · Vrieling Makelaardij · listed 28 Aug 2026
Asking price
€585,000
Listed 64 days ago
Net yield
0.0%
Gross on asking
4.3%
Est. revenue / yr
€25,003
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
1
Built area
84 m²
Brixfox Score 60 · C+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.
0.0%
€-6,445 net operating income /yr
Gross yield · all-in basis
3.8%
−3.8 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 Bergentheim — 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
€123
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
54%
Full-year estimate, market-calibrated
Projected annual revenue
€25,003
ADR × occupancy × 365
Rate basis: median of comparable Airbnbs near this home, +10% for the waterfront position the listing states — measured against Dutch comps, not assumed.
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· 8.5% of price, auto-calculated
€49,800
Overdrachtsbelasting (transfer tax)€46,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€649,800
+11.1% 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
€25,003
Rental management
−€7,501
Booking channel fees
−€1,000
Cleaning & consumables
−€1,250
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€547
Maintenance reserve
−€4,680
Insurance
−€500
Box 3 wealth tax
−€12,720
Net operating income
−€6,445/yr
Net yield on all-in investment
0.0%

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.

This property does not break even: the costs above exceed its rental income by €6,445/yr. The yield is reported as 0% rather than a negative figure, which is what every listing card, map pin and comparison on the site shows.

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% · Bergentheim 5-yr avg — historical, not a forecast8%
Yield + value growth
0.0%/yr
0.0% 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

Bergentheim · Overijssel

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
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
54% average occupancy
Nightly RateAverage
€123 per night
Visual AppealStrong
9/10 visual appeal
Size & SpacePending
84 m² interior — plot not stated
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Stunning visuals (9/10) — commands premium nightly rates
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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 54% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback554 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.

Does not cover its running costs

On the revenue this property is modelled to earn and the annual charges deducted above, the costs exceed the rental income. The yield is shown as 0% rather than as a negative number — treat it as a cost to carry, not a return.

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

Year built: 2022
Energy: a
Condition: excellent
View: water
Situation: Waterfront · Wooded surroundings · On a holiday park

Listing text from the makelaar, in Dutch

Uniek wonen aan het water op Park Moscou, luxe recreatiebungalow (2022 gebouwd) met een bijzonder karakter! Droomt u van rust, ruimte en een directe verbinding met de natuur? Dan is deze prachtige split-level recreatiebungalow op Park Moscou absoluut een bezichtiging waard. Gelegen op een unieke locatie aan het water geniet u hier iedere dag van een uitzicht, volop privacy en een ongekend vakantiegevoel. De totale perceelsoppervlakte is 2510 m2. De bungalow is met veel gevoel voor sfeer en detail ingericht. Zodra u binnenkomt ervaart u direct de openheid van de woning. Vanuit de entree heeft u een prachtig overzicht over het geheel, waarbij binnen en buiten op natuurlijke wijze met elkaar verbonden zijn. Grote raampartijen zorgen voor veel lichtinval en bieden vanuit vrijwel iedere ruimte zicht op het water en de omliggende natuur. De moderne keuken vormt het hart van de woning en beschikt over een vaatwasser, koelkast, combimagnetron, inductiekookplaat met afzuigkap en praktische lades. Achter het keukeneiland bevindt zich een sfeervolle slaapnis met twee bedden, een eigentijdse interpretatie van een traditionele bedstede. Via een trap bereikt u het lagere niveau aan de waterzijde. Hier bevinden zich de gezellige woonkamer met haardpartij en de royale slaapkamer. Zowel vanuit de woonkamer als de slaapkamer heeft u middels een schuifpui directe toegang tot het terras aan het water, deze is 38 m2 groot. Een heerlijke plek om te ontspannen op de loungebank, te genieten van de ochtendzon en volledig tot rust te komen in de natuur. Het terras is daarnaast voorzien van verlichting en een buitenhaard, waardoor ook de avonden hier bijzonder sfeervol zijn. De slaapkamer staat in directe verbinding met de badkamer, uitgerust met een inloopdouche en wastafelmeubel. De badkamer is tevens toegankelijk vanuit de centrale verkeersruimte. Duurzaam en comfortabel wonen. De bungalow is volledig geïsoleerd en voorzien van een warmwater-luchtwarmtepomp in combinatie met comfortabele vloerverwarming. Hierdoor geniet u het hele jaar door van een aangenaam binnenklimaat, terwijl het energieverbruik wordt beperkt. De ligging aan het water maakt deze bungalow werkelijk bijzonder. Hier staat het buitenleven centraal en heeft u het hele jaar door contact met de natuur. Tegelijkertijd zijn de voorzieningen van Bergentheim op korte afstand gelegen, waardoor u alle dagelijkse voorzieningen binnen handbereik heeft. Een extra interessant aspect is dat momenteel wordt gewerkt aan een bestemmingsplanwijziging van recreatief gebruik naar wonen. Publicatie hiervan wordt naar verwachting rond oktober verwacht. Indien geen bezwaren worden ingediend, kan de bestemming naar verwachting begin 2027 worden gewijzigd naar wonen, mits de woning voldoet aan de geldende bouwkundige eisen. Bijzonderheden: Unieke ligging direct aan het water; Sfeervolle split-level indeling; Luxe recreatieve afwerking; Moderne keuken met complete inbouwapparatuur; Woonkamer en slaapkamer met schuifpui naar het terras; Terras met loungebank, verlichting en buitenhaard; Inventaris blijft achter; Op korte afstand van de voorzieningen van Bergentheim; Mogelijke toekomstige omzetting naar woonbestemming. Een plek waar rust, comfort en natuur samenkomen. Kom kijken en ervaar zelf deze bijzondere woonbeleving aan het water.

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 · Vrieling 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.