BNBCalc Short Term Rental Investment Analysis 63 Kanari, Pireas, , 185 37

5 bed • 5 bath • 10 guests • $2,000,000

BNB

Calc

Annual Revenue

$52,928

Profit (Cash Flow)

-$70,214

Cap Rate

1.8%

Annual Revenue

$52,928

AirDNA projects $337/night at 43% occupancy ($52,927).

BNB Calc projects a 43% occupancy rate, $337 rate per night.

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

Return Metrics

-14.94% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$70,214	-$140,428	-$210,642	-$280,857	-$351,071	-$702,142	-$2,106,427
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$28,176	$57,501	$88,020	$119,783	$152,839	$339,456	$1,599,999
Down Payment	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Property Appreciation	$60,000	$121,800	$185,454	$251,017	$318,548	$687,832	$2,854,524
Total Return	$417,962	$438,872	$462,831	$489,943	$520,316	$725,146	$2,748,097

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.94%

Cap Rate

1.82%

Return on Investment

3.82%

63 Kanari Pireas, 185 37

5 bed • 5 bath • 10 guests

Purchase Price

-58

Airbnb Investor Score

-$70,214

Annual Profit

1.8%

Cap Rate

-14.9%

Cash on Cash

$52,928

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

-$70,214

Profit

Revenue

$52,928

Operating Expenses

$16,478

Operating Income

$36,449

Mortgage & Taxes

$106,664

Profit (Cash Flow)

-$70,214

$469,940

Cash Investment

Down Payment

$400,000

Renos & Furnishing

$9,940

Closing Costs

$60,000

Total

$469,940

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.94%

Cap Rate

1.82%

Return on Investment

3.82%