Rivierendal 29, Ochten

Rivierendal 29, Ochten

Ochten

Sheltered position · On a holiday park · Quiet road

€59,950

Asking Price

2

Bedrooms

43 m²

Living Area

Recreatie

Recreatiebestemming

Price
€59,950
Net yield
0.0%
ReportInquire
2-bedroom holiday home in Ochten — photo 1 of 5
Sanders Makelaardij
1 / 5
2-bedroom holiday home in Ochten — photo 2 of 5
2 / 5
2-bedroom holiday home in Ochten — photo 3 of 5
3 / 5
2-bedroom holiday home in Ochten — photo 4 of 5
4 / 5
2-bedroom holiday home in Ochten — photo 5 of 5
5 / 5

Rivierendal 29, Ochten

Ochten · Ref BF-905Source · Sanders Makelaardij · listed 21 Jun 2026
Asking price
€59,950
Net yield
0.0%
Gross on asking
12.2%
Est. revenue / yr
€7,289
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
43 m²
Land
230 m²
Brixfox Score 39 · DKoop (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%
€-258 net operating income /yr
Gross yield · all-in basis
8.8%
−8.8 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 Ochten — 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
€128
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
15%
Full-year estimate, market-calibrated
Projected annual revenue
€7,289
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· 13.0% of price, auto-calculated
€7,796
Overdrachtsbelasting (transfer tax)€4,796
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€82,746
+38.0% 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
€7,289
Rental management
−€2,187
Booking channel fees
−€292
Cleaning & consumables
−€364
Park charge (parkbijdrage)
€/yr−€864
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€56
Maintenance reserve
−€480
Insurance
−€500
Box 3 wealth tax
−€1,304
Net operating income
−€258/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 €258/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% · Ochten 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

Ochten

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

39D
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
15% average occupancy
Nightly RateAverage
€128 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceAverage
230 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 0.0% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 15% — factor in seasonal gaps

Below market for this price point.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback31.1 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)€864/yr

The listing states about €864 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.

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; 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: d
Condition: excellent
View: park-green
Situation: Sheltered position · On a holiday park · Quiet road

Listing text from the makelaar, in Dutch

Op een rustige en groene locatie op Park Rivierendal in Ochten staat dit sfeervolle, vrijstaande chalet (Rivierendal 29) met een royale tuin rondom. Gebouwd in 2008 en uitstekend onderhouden, is dit een heerlijke plek voor wie gelijkvloers wil recreëren en wil genieten van rust, ruimte en natuur. Met een woonoppervlakte van circa 43 m², twee slaapkamers en een zonnige tuin op het zuiden is dit chalet ideaal als comfortabel toevluchtsoord voor stellen, alleenstaanden of senioren die gemak en ontspanning waarderen. Via de eigen oprit en entree kom je binnen in de lichte woonkamer van circa 24 m². Dankzij de grote raampartijen is er veel daglicht en heb je een prettig uitzicht op de groene omgeving. De open indeling zorgt voor een ruimtelijk en uitnodigend gevoel. De keuken is praktisch ingericht, voorzien van diverse apparatuur en beschikt over voldoende kastruimte, waardoor koken hier aangenaam en eenvoudig is. Het chalet heeft twee slaapkamers. De hoofdslaapkamer biedt ruimte voor een tweepersoonsbed en de tweede kamer is ideaal als logeer- of werkkamer. De badkamer is compleet uitgevoerd met een douche, toilet en wastafelmeubel. Alles bevindt zich gelijkvloers, wat het wooncomfort extra prettig maakt. Buiten is het minstens zo genieten. De fraai aangelegde tuin rondom biedt meerdere zitplekken, zowel in de zon als in de schaduw. Door de ligging op het zuiden zijn er volop zonuren en altijd plek voor ontspanning, tuinieren of bijvoorbeeld een moestuin. In de vrijstaande berging met elektra is voldoende ruimte voor fietsen, tuingereedschap en extra opslag. Parkeren kan op eigen terrein of direct voor het chalet. Het chalet is volledig geïsoleerd, voorzien van HR-glas en wordt verwarmd middels een cv-installatie. Daarnaast is er glasvezel aanwezig, waardoor ook (gedeeltelijk) thuiswerken hier uitstekend mogelijk is. Park Rivierendal is een rustig park met veel groen en waterpartijen, gelegen aan de rand van Ochten. In het dorp vind je diverse voorzieningen zoals supermarkten, winkels, horeca, een gezondheidscentrum en sportfaciliteiten. De ligging is bovendien gunstig: via de nabijgelegen A15 zijn onder andere Tiel, Wageningen, Arnhem en Utrecht goed bereikbaar. Ben je op zoek naar een instapklaar chalet op een ruime kavel in een groene omgeving? Dan is Rivierendal 29 absoluut een bezichtiging waard. Parkkosten: €72,- per maand Voorschot voor water en elektra via het park Voorschot gas via guliker Jaarlijkse bijdrage afvalpas €17,- per maand

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 · Sanders 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.