Verlengde Breevaart 3-028, Reeuwijk

Verlengde Breevaart 3-028, Reeuwijk

Reeuwijk, Zuid-Holland

€240,000

Asking Price

2

Bedrooms

78 m²

Living Area

Price
€240,000
Net yield
1.7%
ReportInquire
2-bedroom holiday home in Reeuwijk — photo 1 of 5
Landal Makelaardij
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 3-028, Reeuwijk

Reeuwijk · Zuid-Holland · Ref BF-106506Source · Landal Makelaardij · listed 31 Oct 2026
Asking price
€240,000
Listed today
Net yield
1.7%
Gross on asking
10.9%
Est. revenue / yr
€26,149
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
78 m²
Brixfox Score 58 · C+Ground lease (erfpacht)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.
1.7%
€4,838 net operating income /yr
Gross yield · all-in basis
9.4%
−7.7 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
€267
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
27%
Full-year estimate, market-calibrated
Projected annual revenue
€26,149
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
€22,200
Overdrachtsbelasting (transfer tax)€19,200
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€277,200
+15.5% 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
€26,149
Rental management
−€7,845
Booking channel fees
−€1,046
Cleaning & consumables
−€1,307
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€224
Maintenance reserve
−€1,920
Insurance
−€500
Box 3 wealth tax
−€5,219
Net operating income
€4,838/yr
Net yield on all-in investment
1.7%

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
1.7%/yr
1.7% 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

58C
Rental YieldWeak
1.7% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
27% average occupancy
Nightly RateGood
€267 per night
Visual AppealGood
7/10 visual appeal
Size & SpacePending
78 m² interior — plot not stated
ZoningPending
Zoning not stated in the listing
TenureAverage
Ground lease
Net yield of 1.7% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Park rental pool only

Consider carefully.

Risk & what-if

TenureGround lease (erfpacht)annual canon; check the term, the indexation clause and what happens at expiry
Payback18.9 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: excellent
View: water

Listing text from the makelaar, in Dutch

Woningpresentatie Juridische afhandeling Bekijk alle media Bekijk alle media Media 30 Woningplattegrond Bekijk media (36) Kenmerken Parkinformatie Plattegrond Map Zonnige (breedtoegankelijke) 4-persoons recreatiewoning met terras aan het water. Landal Vakantiepark De Reeuwijkse plassen Middenin het Groene Hart nabij Gouda ligt dit gezellige vakantiepark. Dit park heeft 283 duurzaam gebouwde waterwoningen. Een natuurspeeleiland en centrumgebouw met receptie, overdekt zwembad en supermarkt. In restaurant Mercatu kunt u ontspannen terwijl van een smaakvolle lunch- of diner geniet. Het park is bovendien de ideale uitvalsbasis voor fiets-, wandel- en vaartochten. Maar ook voor een bezoek aan interessante steden als Amsterdam, Den Haag, Rotterdam en Gouda. In het nabijgelegen vogelpark Avifauna kunt u bovendien allerlei soorten vogels bewonderen. De woning Deze breed toegankelijke moderne 4-persoons Waterwoning van het type 4CT, heeft een heerlijk terras met comfortabel tuinmeubilair aan het water. De gezellige woonkamer heeft een comfortabele moderne zithoek, een eethoek en een open keuken. De keuken is voorzien van moderne gemakken en inbouwapparatuur zoals een combimagnetron en vaatwasser. Breed toegankelijk / Mindervalde faciliteiten Deze woning is breed toegankelijk en geschikt voor gasten die wat extra comfort wensen, slecht ter been zijn of een rollator/krukken gebruiken. De slaapkamer en badkamer met vlakke douche bevinden zich op de begane grond. Het toegangspad naar de woning en de (eigen) parkeerplaats zijn verhard. In de slaapkamer op de begane grond staan twee bedden, te weten een 1-persoons boxspring en een hoog-laagbed met papegaai, softtopper. De kamer heeft een draaicirkel van minimaal 150cm en flatscreen-tv. Aangrenzende badkamer met vlakke douchehoek, een douchezitje en een verhoogd toilet met extra beugels. Op de verdieping bevinden zich de tweede slaapkamer met heerlijke boxspringbedden, berging en de tweedebadkamer met ligbad, inloopdouche en wastafel. -Deze woning is gebouwd in 2016 en geschikt voor gasten met een lichamelijke beperking (MIVA). -Duurzaam gebouwde recreatiewoning -In deze recreatiewoning zijn twee huisdieren toegestaan. -Deze recreatiewoning heeft een zonnige ligging aan het water. -Gelegen op erfpacht grond, jaarlijkse canon van toepassing. 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. 035 - type 2L nr. 035 - type 2L verkocht onder voorbehoud Bekijk nr. 123 - type 4L nr. 123 - type 4L Download de brochure voor o.a. een overzicht met de huuropbrengsten en vaste lasten!

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 · Landal 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.