De Plassen Noord 259, Breukelen

De Plassen Noord 259, Breukelen

Breukelen

Waterfront · On navigable water · Open view · Open position

€845,000

Asking Price

3

Bedrooms

72 m²

Living Area

Recreatie

Recreatiebestemming

Price
€845,000
Net yield
0.4%
ReportInquire
3-bedroom holiday home in Breukelen — photo 1 of 5
Veerman Makelaars
1 / 5
3-bedroom holiday home in Breukelen — photo 2 of 5
2 / 5
3-bedroom holiday home in Breukelen — photo 3 of 5
3 / 5
3-bedroom holiday home in Breukelen — photo 4 of 5
4 / 5
3-bedroom holiday home in Breukelen — photo 5 of 5
5 / 5

De Plassen Noord 259, Breukelen

Breukelen · Ref BF-1051Source · Veerman Makelaars · listed 21 Jun 2026
Asking price
€845,000
Net yield
0.4%
Gross on asking
7.6%
Est. revenue / yr
€63,972
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
3
Built area
72 m²
Land
13270 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.
0.4%
€3,991 net operating income /yr
Gross yield · all-in basis
6.9%
−6.5 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 Breukelen — 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 comparable Airbnb listings near this home with the same number of bedrooms. The nightly rate is their asking price, distance-weighted, adjusted for the photos and for a water position the listing states. It is not corrected to a booked price: in the Netherlands we measured asking and booked rates at about the same level. Occupancy comes from measured market data for the nearest reference area, calibrated to the nights AirDNA measured as booked on Dutch holiday homes. The comp cards below show raw asking prices.
Expected ADR
€375
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
46%
Full-year estimate, market-calibrated
Projected annual revenue
€63,972
ADR × occupancy × 365
Rate basis: distance-weighted average of comparable Airbnbs near this home, +10% for the waterfront position the listing states (+13% in total with the photo quality) — 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· 8.4% of price, auto-calculated
€70,600
Overdrachtsbelasting (transfer tax)€67,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€930,600
+10.1% 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
€63,972
Rental management
−€19,192
Booking channel fees
−€2,559
Cleaning & consumables
−€3,199
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€790
Maintenance reserve
−€6,760
Insurance
−€500
Btw on the letting (21%)
−€5,479
Box 3 wealth tax
−€18,252
Net operating income
€3,991/yr
Net yield on all-in investment
0.4%

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% · Brixfox model assumption8%
Yield + value growth
0.4%/yr
0.4% net yield + 0% value growth
Value growth figures are illustrative only. The marker is the yearly growth Brixfox's model assumes for this market, not measured local price history; 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

Not quite right? Get an email when a listing like this one comes on the market.

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Breukelen

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
0.4% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
46% average occupancy
Nightly RateStrong
€375 per night
Visual AppealStrong
8/10 visual appeal
Size & SpaceStrong
13270 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €375 — positioned in the top tier
Stunning visuals (8/10) — commands premium nightly rates
Generous 13270 m² land — room for expansion or amenities
Net yield of 0.4% (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
Payback233.2 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

Year built: 2004
Energy: a
Condition: excellent
View: water
Situation: Waterfront · On navigable water · Open view · Open position

Listing text from the makelaar, in Dutch

*** For English see below *** Te koop: Recreatiewoning De Plassen Noord 259 – Privé-eiland in het Loosdrechts Plassengebied met twee losse eilanden Uw eigen eiland… Een droom die nu werkelijkheid kan worden. Op een absolute A-locatie midden in het Loosdrechts Plassengebied ligt dit unieke privé-eiland van maar liefst 7.740 m² eigen grond en water. Volledige rust, maximale privacy én directe vaarverbinding met de Loosdrechtse Plassen: welkom op Het Pouwenest. Het eiland Het Pouwenest staat op een eiland, volledig omgeven door water en beschikt over meerdere eigen aanlegsteigers. Rondom de recreatiewoning zijn hardhouten terrassen direct aan het water en daarnaast een riante, zonnige tuin. U geniet hier van een panoramisch uitzicht van zonsopkomst tot zonsondergang. Aan de zuidzijde en de westzijde zijn twee aangrenzende eilanden gelegen, die behoren bij het Pouwenest en daardoor voor veel privacy zorgen. De vrijstaande recreatiewoning van 72 m² is in 2004 onder architectuur gebouwd, en biedt alles voor een comfortabel verblijf. De woning is sfeervol en heeft een verrassende en praktische indeling. Het ontwerp is destijds niet voor niets het ontwerp van de maand geworden. Op het eiland is een houten berging van 4m² voor opslag van tuinmeubilair, watersportmateriaal of gereedschap. Indeling recreatiewoning Entree, hal met wasmachineaansluiting en garderobe, een vaste kast met o.a. de elektriciteitsmeter. Vanuit de hal is er toegang tot de badkamer en de woonkamer. De moderne badkamer is voorzien van een inloopdouche, wastafelmeubel en toilet. In de woonkamer heeft u aan de oost-, zuid- en westzijde een prachtig uitzicht over het water en de legakkers. In de woonkamer bevindt zich een entresol die het ruimtelijk beeld versterkt en daarnaast veel bergruimte biedt. Kamer en keuken kunnen verwarmd worden met een gezellige houtkachel. Via de openslaande deuren komt u op het hardhouten terras waar u heerlijk in de zon en in de schaduw kunt zitten. Een los houtkacheltje geeft op frisse avonden extra sfeer. De ruime open keuken is in een hoek van 45 graden verbonden met de woonkamer. De keuken is voorzien van diverse inbouwapparatuur waaronder een koel-/vriescombinatie, oven en een inductie kookplaat. Voor serviesgoed en pannen zijn er voldoende kasten en laden. In de woonkamer is de toegang tot de eerste slaapkamer met vaste kast Met een vaste trap bereikt u de overloop welke toegang biedt tot twee ruime slaapkamers. De eerste slaapkamer is voorzien van een wastafel. Historie en ligging De woning is gelegen in de Noordelijke Kievitsbuurt, met de karakteristieke trekgaten en legakkers waar vroeger turf werd gewonnen. Op verschillende eilanden zijn in de loop der jaren zomerhuisjes gebouwd. Op dit moment mogen er geen nieuwe recreatiewoningen meer bijkomen. Het eiland is alleen per boot bereikbaar en ligt op korte afstand van omliggende jachthavens. Na 5 minuten varen bereikt u de Loosdrechtse plassen. Centraal en toch afgelegen Ondanks de idyllische ligging midden in het plassengebied, bevindt u zich op korte afstand van Utrecht, Amsterdam, het charmante Breukelen en de stijlvolle Vechtstreek. Hier combineert u het beste van twee werelden: een privé-oase midden in de natuur, met de stad binnen handbereik. Bijzonderheden Eiland1: Gemeente Breukelen, sectie F, nummer 230, groot 7740 m². - Beschoeid, tuin met heesters en bomen, berging en houthok. Met vrijstaande recreatiewoning “Het Pouwenest” - Gebruiksoppervlak: 72 m². - Inhoud: 280 m³. - Verwarming middels een houtkachel. - Eigen drinkwateraansluiting met watermeterput op de Meent. - Warmwater middels een elektrische boiler. - Aangesloten op de gemeentelijke drukriolering. Eiland 2: Gemeente Breukelen, sectie F, nummer 235, groot 3.940 m². - Beschoeid, natuurlijke begroeiing met veel bomen en daarmee voldoende hout voor de kachel. Eiland 3: Gemeente Breukelen, sectie F, nummer 1642, groot 1.590 m². - Beschoeid, natuurlijke begroeiing van vooral struiken, bomen en voorzien van 2 aanlegsteigers. Perceeloppervlakte van de drie eilanden samen: 13.270 m² grond en water. “Het Pouwenest” Eiland en recreatiewoning “Het Pouwenest” zijn al 65 jaar in bezit van dezelfde familie. Het eiland is voor deze familie een geliefde plek van rust en natuur waar ze gezwommen, gezeild en genoten hebben van lange zomeravonden aan het water. Met veel dierbare herinneringen nemen zij afscheid en zij hopen dat een nieuwe familie met evenveel plezier zal verblijven en genieten op deze uniek plek. Kortom een zeldzame kans op een zeldzaam mooie plek. Neem contact met ons op voor meer informatie of een bezichtiging op locatie – per boot uiteraard. For Sale: Holiday Home “De Plassen Noord 259” – Private Island in the Loosdrecht Lakes Area with Two Additional Islands Your own private island... A dream that can now come true. Situated in a prime location in the heart of the Loosdrecht Lakes area, this unique private island offers no less than 7,740 m² of land and water. Complete tranquility, maximum privacy, and direct boating access to the Loosdrecht Lakes – welcome to Het Pouwenest. The Island Het Pouwenest is located on a private island, entirely surrounded by water and featuring several private jetties. Around the holiday home, you’ll find hardwood decks right on the water, as well as a spacious, sunny garden. Here, you can enjoy panoramic views from sunrise to sunset. To the south and west are two adjoining islands that belong to Het Pouwenest, providing additional privacy and a sense of seclusion. The detached holiday home, measuring 72 m², was architecturally designed and built in 2004, offering all the comforts for a pleasant stay. It is atmospheric, cleverly laid out, and was once even selected as Design of the Month. On the island, there is also a 4 m² wooden storage shed for garden furniture, water sports equipment, or tools. Layout of the Holiday Home Entrance hall with washing machine connection, coat space, and built-in cupboard containing, among other things, the electrical meter. From the hall, you have access to the bathroom and the living room. The modern bathroom features a walk-in shower, washbasin cabinet, and toilet. The living room offers beautiful views over the water. A mezzanine enhances the sense of space and provides ample storage. The living room and kitchen can be heated with a cozy wood stove. Through French doors, you step onto the hardwood terrace where you can enjoy both sun and shade. An outdoor wood stove adds extra ambiance on c

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

2 free AI questions a day · a free account gets 5 — 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

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 · Veerman Makelaars

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 Brixfox Intelligence rental data from tracked Airbnb calendars. 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.