BNBCalc Short Term Rental Investment Analysis 14 Amerikanikou Erithrou Stavrou, Kavala, , 652 01

3 bed • 1 bath • 5 guests • €80,000

BNB

Calc

Annual Revenue

€28,909

Profit (Cash Flow)

€15,270

Cap Rate

19.8%

Annual Revenue

€28,909

AirDNA projects €126/night at 42% occupancy ($19,302). Airbtics projects €134/night at 59% occupancy ($28,909). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, €134 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€14,360	€23,369	€46,779	€70,333
Occupancy	41%	55%	74%	92%
Nightly Rate	€95	€116	€172	€207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Onar II, modern luxury living	€21,130	€120	48%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
iKu Urban Apartment	€51,807	€194	72%	3	2	1	€50	❌	❌	✅	Y / Y	⭐️ 5 (27)
Down Town Villa Kavala	€29,510	€230	35%	3	2.5	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Karnagio Apartment	€15,628	€60	71%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (127)
BeautyBlue	€12,634	€84	41%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (52)
Beautiful spacious flat with view of the beach!	€21,570	€168	35%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Δίπλα στη θάλασσα και το λιμανάκι!	€13,951	€95	40%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Διαμέρισμα στην πόλη Καβάλα	€11,060	€66	46%	3	1	1	€0	❌	❌	✅	Y / N	⭐️ 5 (11)
Arc Residence Maisonette	€38,406	€198	53%	3	2	2	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Elegant Townhouse - Kavala center with parking	€17,271	€103	45%	3	2	5	€120	❌	❌	✅	Y / Y	⭐️ 5 (33)
Διαμέρισμα κέντρο/ LA CASABLANCA	€22,847	€160	39%	3	1.5	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Old Salt	€32,779	€102	88%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lux apartment & stunning view	€43,520	€220	54%	3	2	2	€0	❌	❌	❌	Y / N	⭐️ 5 (4)
G&G AegeanView	€9,125	€71	35%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (15)
Home sweet home! ! in Kavala	€16,187	€86	51%	3	1	4	€20	❌	❌	❌	Y / Y	⭐️ 5 (60)
Διαμέρισμα/ANNA OLD TOWN	€34,675	€118	80%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Aurora	€24,666	€155	43%	3	1	5	€20	❌	❌	❌	Y / Y	⭐️ 5 (4)
SUNNY LOFT	€43,885	€133	90%	3	2	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (7)
The House of View	€26,764	€96	76%	3	2	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Island Apartment	€30,103	€118	70%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Carlos‘ house	€46,472	€270	47%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4 (5)
360° - Aussicht in Kavala	€29,081	€105	76%	3	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
HOUSE IN THE OLD PART OF KAVALA	€14,952	€71	57%	3	1	2	€30	❌	❌	✅	Y / Y	⭐️ 5 (85)
AΙΣΘΗΣΗ ΑΠΕΡΑΝΤΗΣ ΓΑΛΗΝΗΣ ΚΑΙ ΕΛΕΥΘΕΡΙΑΣ	€23,992	€99	66%	3	1	4	€40	❌	❌	✅	Y / Y	⭐️ 5 (4)
Sofias Ferienhaus	€22,917	€130	48%	3	1.5	3	€0	❌	✅	✅	Y / N	⭐️ 0 (2)
Rose House Kavala	€14,841	€100	40%	3	1	2	€15	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Thomais Guesthouse	€13,051	€87	41%	3	1.5	3	€0	❌	❌	❌	Y / N	⭐️ 5 (7)
Adell Miramare Loft	€31,840	€206	42%	3	2	6	€60	❌	❌	❌	Y / Y	⭐️ 0 (2)
Sea and Castle Panoramic View	€43,554	€202	59%	3	1	2	€0	❌	❌	✅	Y / N	⭐️ 4.5 (4)
Forget me not 2	€22,334	€179	34%	3	1	2	€0	❌	❌	❌	N / Y	⭐️ 0 (0)
Family House	€27,498	€101	74%	3	2	4	€20	❌	❌	❌	Y / Y	⭐️ 5 (11)
Endless Blue Sea House	€52,115	€150	95%	3	1	3	€0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Pine Lodge	€34,378	€100	94%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Anastasia Apartment	€38,320	€114	92%	3	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Kouros-Kalamitsa	€38,957	€180	59%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Sula‘s House with seaview	€46,107	€170	74%	3	2	3	€0	❌	❌	❌	Y / N	⭐️ 5 (3)
Sea View Top Floor Apartment /w Parking	€28,117	€100	74%	3	2	3	€30	❌	❌	❌	Y / Y	⭐️ 5 (17)
...über den Dächern von Kavala	€26,456	€78	93%	3	1	6	€30	❌	❌	❌	Y / Y	⭐️ 5 (4)
Family House	€25,140	€69	99%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

17.32% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€15,270	€30,540	€45,811	€61,081	€76,352	€152,704	€458,112
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000	€80,000
Property Appreciation	€2,400	€4,872	€7,418	€10,040	€12,741	€27,513	€114,180
Total Return	€97,670	€115,412	€133,229	€151,122	€169,093	€260,217	€652,293

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.32%

Cap Rate

19.83%

Return on Investment

20.05%

14 Amerikanikou Erithrou Stavrou Kavala, 652 01

3 bed • 1 bath • 5 guests

Purchase Price

219

Airbnb Investor Score

€15,270

Annual Profit

19.8%

Cap Rate

17.3%

Cash on Cash

€28,909

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €126/night at 42% occupancy.Projected nightly rate is €134/night at 59% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€28,048

Avg annual revenue

59%

Avg occupancy rate

€134

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€10k

€25k

€35k

€55k

€15,270

Profit

Revenue

€28,909

Operating Expenses

€13,039

Operating Income

€15,870

Mortgage & Taxes

€600

Profit (Cash Flow)

€15,270

€85,725

Cash Investment

Down Payment

€80,000

Renos & Furnishing

€5,725

Total

€85,725

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.32%

Cap Rate

19.83%

Return on Investment

20.05%