De Plassen Noord 198, Breukelen

De Plassen Noord 198, Breukelen

Breukelen

Waterfront · On navigable water · Open view

€695,000

Asking Price

2

Bedrooms

44 m²

Living Area

Recreatie

Recreatiebestemming

Price
€695,000
Net yield
0.7%
ReportInquire
2-bedroom holiday home in Breukelen — photo 1 of 5
Veerman Makelaars
1 / 5
2-bedroom holiday home in Breukelen — photo 2 of 5
2 / 5
2-bedroom holiday home in Breukelen — photo 3 of 5
3 / 5
2-bedroom holiday home in Breukelen — photo 4 of 5
4 / 5
2-bedroom holiday home in Breukelen — photo 5 of 5
5 / 5

De Plassen Noord 198, Breukelen

Breukelen · Ref BF-1205Source · Veerman Makelaars · listed 21 Jun 2026
Asking price
€695,000
Net yield
0.7%
Gross on asking
8.4%
Est. revenue / yr
€58,062
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
44 m²
Land
6370 m²
Brixfox Score 57 · 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.
0.7%
€5,425 net operating income /yr
Gross yield · all-in basis
7.6%
−6.9 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
€285
Comp nightly rate (asking prices, distance-weighted, same bedrooms)
Expected occupancy
55%
Full-year estimate, market-calibrated
Projected annual revenue
€58,062
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
€58,600
Overdrachtsbelasting (transfer tax)€55,600
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€768,600
+10.6% 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
€58,062
Rental management
−€17,419
Booking channel fees
−€2,322
Cleaning & consumables
−€2,903
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€650
Maintenance reserve
−€5,560
Insurance
−€500
Btw on the letting (21%)
−€5,021
Box 3 wealth tax
−€15,012
Net operating income
€5,425/yr
Net yield on all-in investment
0.7%

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% · Brixfox model assumption8%
Yield + value growth
0.7%/yr
0.7% 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

57C+
Rental YieldWeak
0.7% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyAverage
55% average occupancy
Nightly RateGood
€285 per night
Visual AppealGood
7/10 visual appeal
Size & SpaceStrong
6370 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Generous 6370 m² land — room for expansion or amenities
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 0.7% (fully managed, on all-in cost) is below the market average — model your cashflow carefully
Occupancy at 55% — factor in seasonal gaps

Consider carefully.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback141.7 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 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: 1933
Energy: d
Condition: good
View: water
Situation: Waterfront · On navigable water · Open view

Listing text from the makelaar, in Dutch

UW EIGEN PRIVÉ-EILAND VOL RUST EN RUIMTE, IN HET HART VAN DE RANDSTAD Een eigen eiland in één van de mooiste recreatie- en watersportgebieden van Nederland, midden in de Randstad tussen Amsterdam en Utrecht. Een zeldzame plek waar rust, natuur, water en privacy samenkomen én waar mogelijkheden zijn voor nieuwbouw. Op een absolute triple-A locatie in de Noordelijke Kievitsbuurt van de Loosdrechtse Plassen bieden wij De Plassen Noord 198 te koop aan: een fantastisch privé-eiland van maar liefst 6.370 m² grond en water. Het eiland ligt op korte afstand van de bekende Kalverstraat, midden in het unieke plassengebied. Hier geniet u van optimale privacy en het vrije buitenleven, terwijl Amsterdam, Utrecht en het Gooi verrassend dichtbij liggen. Wat deze plek werkelijk bijzonder maakt, is de combinatie van de uitzonderlijke ligging, de royale omvang van het eiland en het potentieel voor de toekomst. Er zijn mogelijkheden voor nieuwbouw, waardoor hier de kans ontstaat om, binnen de geldende regelgeving en benodigde vergunningen, een geheel nieuwe recreatiewoning te realiseren die optimaal aansluit bij deze unieke plek aan het water. Momenteel staat op het eiland een vrijstaande recreatiewoning met een woonoppervlakte van circa 44 m², voorzien van een aangebouwde berging, alsmede een verhoogd hardhouten terras van circa 38 m². Daarnaast beschikt het eiland over eigen aanlegsteigers met ligplaatsen voor meerdere boten en een royale, zonnige tuin. De Plassen Noord 198 ligt aan één van de karakteristieke trekgaten van de Loosdrechtse Plassen. Op de eilandjes in deze trekgaten stonden van oudsher schuilhutten voor de turfstekers. In de loop der jaren maakten deze plaats voor recreatiewoningen en ontstond een bijzonder gebied waar natuur, water en recreatie al generaties lang samenkomen. Een eiland van deze omvang, op deze locatie én met mogelijkheden voor nieuwbouw komt maar zelden beschikbaar. Een unieke kans voor wie niet alleen een recreatiewoning zoekt, maar vooral een uitzonderlijke plek aan de Loosdrechtse Plassen. Indeling: Entree, hal met toiletruimte voorzien van fonteintje. De keuken is voorzien van diverse apparatuur en biedt toegang tot de woonkamer en slaapkamers. Ruime woon-/eetkamer met openslaande deuren naar het hardhouten terras. Twee ruime slaapkamers waarvan één met douchecabine, wastafel en boileropstelling. Aangebouwde ruime berging bereikbaar vanaf het terras. Bijzonderheden: - Aangesloten op water, elektra en riool. - Warm water via elektrische boiler. - Vernieuwde beschoeiing. - Prachtige vrije ligging, midden in de natuur. - Ideaal voor de natuur-, watersport- en visliefhebber. - Woonoppervlakte 44 m². - Inhoud 172 m³. - Terras van 38 m². - Aangebouwde berging van 7 m². - De grondoppervlakte bedraagt circa 1.000 m². - Perceeloppervlakte 6370 m² grond en water. - Te aanvaarden in overleg. - Gunning eigenaar. Kortom een heerlijke recreatiewoning op een unieke locatie om te genieten van de zon, water en rust.

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.