Pluvierenweg 9-374, Zeewolde

Pluvierenweg 9-374, Zeewolde

Zeewolde

Waterfront · On navigable water · Open view · Forest edge · Wooded surroundings · Next to a park · On a holiday park

€550,000

Asking Price

4

Bedrooms

113 m²

Living Area

Recreatie

Recreatiebestemming

Price
€550,000
Net yield
0.0%
ReportInquire
4-bedroom holiday home in Zeewolde — photo 1 of 5
Leukste makelaar
1 / 5
4-bedroom holiday home in Zeewolde — photo 2 of 5
2 / 5
4-bedroom holiday home in Zeewolde — photo 3 of 5
3 / 5
4-bedroom holiday home in Zeewolde — photo 4 of 5
4 / 5
4-bedroom holiday home in Zeewolde — photo 5 of 5
5 / 5

Pluvierenweg 9-374, Zeewolde

Zeewolde · Veluwe · Ref BF-99453Source · Leukste makelaar · listed 6 Oct 2026
Asking price
€550,000
Listed 25 days ago
Net yield
0.0%
Gross on asking
6.2%
Est. revenue / yr
€34,046
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
4
Built area
113 m²
Land
470 m²
Brixfox Score 55 · CKoop (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%
€-1,669 net operating income /yr
Gross yield · all-in basis
5.6%
−5.6 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 Zeewolde — live calendar data.

Found on Airbnb

This exact vacation home, photo-verified at 95% confidence — its own track record, not a comp estimate

Verified

Its name, link and guest reviews are Pro evidence

66%booked
—rating
0reviews
$438asking / night

Pro evidence

Calendar-tracked performance

We track this exact listing's availability calendar daily. Over the recent 3-month window it was booked 66% of nights, and it asks $438/night. Based on partial calendar coverage. The occupancy is measured. The nightly rate is what the host asks — Airbnb does not publish what a night actually sold for, so no source anywhere has the earned rate. The projections below deliberately stay on the area's market median rather than this single window, so short-window peaks or gaps don't swing the underwriting — where they differ, treat this card as the listing's own track record and the model as the conservative base case.

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
€201
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€34,046
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
€47,000
Overdrachtsbelasting (transfer tax)€44,000
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€612,000
+11.3% 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
€34,046
Rental management
−€10,214
Booking channel fees
−€1,362
Cleaning & consumables
−€1,702
Park charge (parkbijdrage)
€/yr−€3,564
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€514
Maintenance reserve
−€4,400
Insurance
−€500
Box 3 wealth tax
−€11,959
Net operating income
−€1,669/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 €1,669/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% · Zeewolde 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

Zeewolde · 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

55C
Rental YieldWeak
0.0% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
46% average occupancy
Nightly RateGood
€201 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceGood
470 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 46% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback64.4 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

The listing mentions holiday letting

Letting is referred to in the listing, but the text does not say under which regime — free independent letting or a park rental pool. Which of the two applies materially changes net yield, so treat it as the first question to the selling agent.

Annual charges stated in this listing

Park charge (parkkosten / parkbijdrage)€3,564/yr

The listing states about €3,564 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.

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; 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: 2021
Energy: a
Condition: excellent
View: water
Situation: Waterfront · On navigable water · Open view · Forest edge · Wooded surroundings · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Prachtige 8-persoons villa direct aan het water Deze goed onderhouden 8-persoons villa op het geliefde Harderwold Villa Resort is een heerlijke plek voor ontspanning en recreatie. De villa ligt direct aan het water en beschikt over een royale, onderhoudsvrije tuin met een prachtig terras en een grote aanlegsteiger. Vanuit de woning geniet je bovendien van een prachtig uitzicht over het water. De woning is volledig gelijkvloers en beschikt over een ruime living, moderne keuken met kookeiland, vier slaapkamers en maar liefst twee luxe badkamers. Dankzij de grote schuifpui staat de woonkamer direct in verbinding met de tuin en het water. Indeling Entree Via de entree kom je binnen in de hal. Hier bevinden zich de meterkast, een praktische berging met de opstelling van de warmtepomp en een separate wasruimte. Living & keuken De gezellige, lichte living vormt het hart van de villa. De open keuken is voorzien van een royaal schiereiland en diverse inbouwapparatuur, waaronder een inductiekookplaat met geïntegreerde afzuiging, combi-oven, koel-/vriescombinatie en vaatwasser. Vanuit de living is er via de grote schuifpui een directe verbinding met de tuin. Open de deuren en het buitenleven begint: lekker lang tafelen, ontspannen in één van de zitjes of genieten van het uitzicht over het water. Slaapkamers & badkamers De villa beschikt over vier comfortabele slaapkamers, waardoor er ruimte is voor maximaal acht personen. Daarnaast zijn er twee luxe badkamers, beide uitgevoerd met een inloopdouche, dubbel wastafelmeubel en toilet. Tuin & water De verzorgde tuin biedt verschillende mogelijkheden om te zitten en te ontspannen. De grote aanlegsteiger maakt de ligging aan het water helemaal compleet en biedt volop mogelijkheden om optimaal van het buitenleven te genieten. Bijzonderheden - Vrij uitzicht aan de achterzijde en zijkant - Grote, onderhoudsvrije tuin met mooi terras. - Riante aanlegsteiger met zwemtrap - Vier slaapkamers en twee badkamers - Separate wasruimte - Vloerverwarming in de gehele woning - Airconditioning in de living - Warmtepomp en 11 zonnepanelen - Er zit nog een deel BTW in de woning - Parkkosten bedragen €297,- euro per maand incl. BTW - Verhuur is mogelijk op het park, vraag de makelaar naar de voorwaarden. Een heerlijke plek voor wie comfort, water en ontspanning wil combineren. Of je nu met familie komt, met vrienden wilt genieten of op zoek bent naar een fijne plek om zelf tot rust te komen: deze villa biedt daarvoor alle ruimte. Harderwold is een bijzonder en veelzijdig park waar natuur, ontspanning en recreatie samenkomen. Het gebied biedt volop mogelijkheden om te wandelen, fietsen en te genieten van het groen en het water. Golfliefhebbers kunnen terecht op de 9-holes golfbaan, de moderne Inrange Driving Range, de Adventure golf of de Bosgolf. Terwijl natuurliefhebbers hun hart kunnen ophalen in de prachtige omgeving. Daarnaast is er een gezellige Brasserie waar je dagelijks terecht kunt voor koffie, lunch, diner of een gezellige borrel. En voor de sportievelingen is er een echte survivalbaan! De gezellige vestingstad Harderwijk ligt binnen handbereik, met haar sfeervolle boulevard, restaurants, terrassen en winkels. Maar ook het Dolfinarium of Walibi ligt om de hoek! Of u nu kiest voor een actieve dag op of aan het water, een ontspannen wandeling in de natuur of gezellig uit eten: in en rondom Harderwold is altijd iets te beleven.

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 · Leukste 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.