Verlengde Breevaart 3-127, Reeuwijk

Verlengde Breevaart 3-127, Reeuwijk

Reeuwijk, Zuid-Holland

€345,000

Asking Price

3

Bedrooms

108 m²

Living Area

Price
€345,000
Net yield
0.0%
ReportInquire
3-bedroom holiday home in Reeuwijk — photo 1 of 5
Landal Makelaardij
1 / 5
3-bedroom holiday home in Reeuwijk — photo 2 of 5
2 / 5
3-bedroom holiday home in Reeuwijk — photo 3 of 5
3 / 5
3-bedroom holiday home in Reeuwijk — photo 4 of 5
4 / 5
3-bedroom holiday home in Reeuwijk — photo 5 of 5
5 / 5

Verlengde Breevaart 3-127, Reeuwijk

Reeuwijk · Zuid-Holland · Ref BF-106511Source · Landal Makelaardij · listed 31 Oct 2026
Asking price
€345,000
Net yield
0.0%
Gross on asking
2.7%
Est. revenue / yr
€9,221
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
108 m²
Land
1 m²
Brixfox Score 33 · FKoop (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.
0.0%
€-9,732 net operating income /yr
Gross yield · all-in basis
2.4%
−2.4 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 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
€301
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
8%
Full-year estimate, market-calibrated
Projected annual revenue
€9,221
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· 8.9% of price, auto-calculated
€30,600
Overdrachtsbelasting (transfer tax)€27,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€390,600
+13.2% 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
€9,221
Rental management
−€2,766
Booking channel fees
−€369
Cleaning & consumables
−€461
Park charge (parkbijdrage)
€/yr−€3,050
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€323
Maintenance reserve
−€2,760
Insurance
−€500
Btw on the letting (21%)
€228
Box 3 wealth tax
−€7,452
Net operating income
−€9,732/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 €9,732/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% · Brixfox model assumption8%
Yield + value growth
0.0%/yr
0.0% 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

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

33F
Rental YieldWeak
0.0% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyWeak
8% average occupancy
Nightly RateStrong
€301 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceWeak
1 m² land area
ZoningPending
Zoning not stated in the listing
TenureStrong
Koop on eigen grond
Premium nightly rate of €301 — positioned in the top tier
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
Park rental pool only

Below market for this price point.

Risk & what-if

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

Own use up to 90 nights/yr

Eigen gebruik maximaal 90 dagen per jaar. This limits YOUR OWN stays, not the letting — the remaining ~275 nights are expected to be available for guests. It does not reduce the yield; it is the price of the letting arrangement that produces it.

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.

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

Woningpresentatie Persoonlijk advies en bezichtigingen Juridische afhandeling Bekijk alle media Bekijk alle media Media 31 Buiten Woonkamer Eetkamer Gang Keuken Sauna Slaapkamer 1 Badkamer 1 Slaapkamer 2 Badkamer 2 Slaapkamer 3 Terras Woningplattegrond Bekijk media (34) Kenmerken Parkinformatie Plattegrond Map Zeer mooie, duurzame en luxe vrijstaande 6-persoons woning met sauna Prachtig uitzicht op de vrije natuur Bijzondere indeling, slaapkamers in het souterrain én eerste etage Op een schitterend park met directe vaarverbinding naar de Reeuwijkse Plassen Wij laten je graag kennis maken met deze duurzame, vrijstaande 6-persoons woning met sauna op Landal De Reeuwijkse Plassen. De woning is gebouwd in 2016, goed onderhouden en o.a. voorzien van vloerverwarming en een warmtepomp. Het is direct aan vaarwater gelegen en heeft een eigen vlonderterras gelegen op het zuiden. Met een trap kom je bij de aanlegplaats voor de boot. De auto parkeer je hier op je eigen parkeerplaats. Verder is de woning sfeervol ingericht en de woonkamer, met de grote glazen pui en het hoge plafond met houten balk, is een echte eyecatcher . Landal De Reeuwijkse Plassen Landal De Reeuwijkse Plassen betreft een duurzaam vakantiepark (Green Key Gold gecertificeerd) met prachtige faciliteiten, in een groene en waterrijke omgeving met directe vaarverbinding naar de Reeuwijkse Plassen. Het park biedt volop mogelijkheden voor vermaak met o.a. een overdekt zwembad, een natuurspeeltuin, een speelzolder, een bijzondere koffiebar, een ambachtelijke ijssalon, een restaurant en nog veel meer! Rendement en eigen gebruik Het verhuren van de woning is mogelijk, maar niet verplicht. Voor deze woning is er een aantrekkelijke bezettingsgraad op jaarbasis en er zijn goede rendementsmogelijkheden. Download nu de brochure en bekijk de huuropbrengsten en jaarlijkse kosten van deze woning. Recreatief eigen gebruik is mogelijk om in te plannen (maximum van 90 dagen op jaarbasis). 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 Meer informatie 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

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 · 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 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.