Verlengde Breevaart 3-121, Reeuwijk

Verlengde Breevaart 3-121, Reeuwijk

Reeuwijk, Zuid-Holland

€226,950

Asking Price

2

Bedrooms

89 m²

Living Area

Price
€226,950
Net yield
1.8%
ReportInquire
2-bedroom holiday home in Reeuwijk — photo 1 of 5
Vakantiemakelaar
1 / 5
2-bedroom holiday home in Reeuwijk — photo 2 of 5
2 / 5
2-bedroom holiday home in Reeuwijk — photo 3 of 5
3 / 5
2-bedroom holiday home in Reeuwijk — photo 4 of 5
4 / 5
2-bedroom holiday home in Reeuwijk — photo 5 of 5
5 / 5

Verlengde Breevaart 3-121, Reeuwijk

Reeuwijk · Zuid-Holland · Ref BF-106623Source · Vakantiemakelaar · listed 31 Oct 2026
Asking price
€226,950
Listed today
Net yield
1.8%
Gross on asking
11.1%
Est. revenue / yr
€25,136
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
89 m²
Brixfox Score 61 · C+Koop (eigen grond)Park pool onlyFinancial 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.
1.8%
€4,620 net operating income /yr
Gross yield · all-in basis
9.6%
−7.8 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 Reeuwijk — 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
€259
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
27%
Full-year estimate, market-calibrated
Projected annual revenue
€25,136
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· 9.3% of price, auto-calculated
€21,156
Overdrachtsbelasting (transfer tax)€18,156
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€263,106
+15.9% 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
€25,136
Rental management
−€7,541
Booking channel fees
−€1,005
Cleaning & consumables
−€1,257
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€212
Maintenance reserve
−€1,816
Insurance
−€500
Box 3 wealth tax
−€4,935
Net operating income
€4,620/yr
Net yield on all-in investment
1.8%

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% · Reeuwijk 5-yr avg — historical, not a forecast8%
Yield + value growth
1.8%/yr
1.8% 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

Reeuwijk · Zuid-Holland

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

61C
Rental YieldWeak
1.8% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
27% average occupancy
Nightly RateGood
€259 per night
Visual AppealGood
7/10 visual appeal
Size & SpacePending
89 m² interior — plot not stated
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 1.8% (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
Payback18.7 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.

Recreational zoning (recreatiewoning)

Recreatiebestemming: the home is zoned for holiday use, which is the cleanest route for short-let investment. Permanent year-round residence is often not permitted — the listing does not say either way, so verify the bestemmingsplan with the municipality.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying. 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: 2016
Energy: A
Condition: good
View: water

Listing text from the makelaar, in Dutch

Landal De Reeuwijkse Plassen Landal De Reeuwijkse Plassen ligt midden in het Groene Hart, tussen de poldersloten, het wuivende riet en karakteristieke boerderijen. Met al het groen om je heen vergeet je bijna dat je in de Randstad zit. De ideale uitvalsbasis voor watersport op de Reeuwijkse Plassen of een uitstapje naar Gouda, Utrecht, Den Haag of Rotterdam. Ook vaar je via de vaart zo de Reeuwijkse Plassen op vanuit jouw recreatiewoning. Of stap je vanaf de aanlegsteiger in een kano of op een SUP-board. Op het water kom je helemaal tot rust. Dat is écht vakantie! Stap op de fiets en maak een tocht door het oer-Hollandse polderlandschap met haar planten- en dierenrijkdom. Wandel tussen de plassen door en ervaar het oude polderland met zijn houtkaden, rietkragen, dijken en boerenweggetjes. Op en top Hollands. Verder vind je op het park zelf unieke kindereilanden. Op dit door water omgeven natuurspeeleiland klimmen en klauteren de kinderen op de klimtoestellen en zoeven ze van de tokkelbaan. Ook heeft het park een kindereiland met speeltuin, een Bollo-huis, zwembad, indoorspeelplaats, speciale kinderaccommodaties en het hele jaar Fun & Entertainment. Verhuur, rendement en eigen gebruik Het verhuren van de woning is mogelijk, maar niet verplicht. Voor deze woning geldt een vast rendement van € 12.900,– excl. BTW per jaar in combinatie met last-minute eigen gebruik. Het contract loopt door tot 31-12-2026. Het is ook mogelijk het contract te beëindigen en over te gaan naar variabel rendement bij het aanschaffen van de woning. Per 1 januari 2027 is er een variabel rendement van toepassing. Download nu de brochure of neem contact op voor meer informatie. Het park is Green Key Gold gecertificeerd en heeft haar eigen elektriciteitsnetwerk met een toestemming voor decentrale, duurzame elektriciteitsopwekking, waarmee overcapaciteit benut kan worden. Daarnaast dragen vele andere maatregelen, zoals warmtepompen, zonnepanelen, de toepassing van duurzame materialen (FSC hout en gerecycled teakhout) en de aanleg van rietoevers, bij aan de duurzaamheid. De faciliteiten op het park zijn luxe met o.a. een overdekt zwembad, een natuurspeeltuin, een speelzolder, een bijzondere koffiebar, een ambachtelijke ijssalon, een restaurant, een vestiging van de Natuurwinkel, een entertainment-programma, een recreatieplas én een uitgebreide verhuur van sup’s, boten, fietsen en kano’s. Het park biedt daarmee volop mogelijkheden voor vermaak. Ook de omgeving is prachtig. Je bevindt je hier in een typisch Hollands landschap, midden in het Groene Hart. Je vergeet bijna dat je in de Randstad zit. Naast de vele watersportmogelijkheden liggen ook uitstapjes naar Gouda, Utrecht, Den Haag en Rotterdam binnen handbereik. Bekijk volledige omschrijving Bekijk alle media Bekijk nr. 024 - type 4CT nr. 024 - type 4CT verkocht onder voorbehoud Bekijk nr. 007 - type 2C Kopwoning nr. 007 - type 2C Kopwoning Download de brochure voor o.a. een overzicht met de huuropbrengsten en vaste lasten! “Hoogwaardig, puur en duurzaam recreëren op een toplocatie aan de Reeuwijkse Plassen. Een uniek park, uitgedacht tot in de puntjes, waar het aan niets ontbreekt! Echt een aanrader voor de slimme investeerder. Wanneer kom je langs?”

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.