BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Athens, Polichni, Greece

2 bed • 1 bath • 1 guests • $600,000

BNB

Calc

Annual Revenue

$16,042

Profit (Cash Flow)

-$28,378

Cap Rate

0.6%

Annual Revenue

$16,042

AirDNA projects $50/night at 51% occupancy ($9,313). Airbtics projects $72/night at 61% occupancy ($16,041). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $72 rate per night.

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

Percentiles25%50%75%90%
Revenue$10,675$16,789$22,440$30,113
Occupancy51%65%76%83%
Nightly Rate$56$69$79$97

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Business Flat Stavroupoli

No image available

$14,992
$64
64%
212$0❌❌❌N / Y⭐️ 0 (0)
Wohnung in Thessaloniki Polichni

No image available

$11,358
$55
55%
211$16❌❌✅Y / Y⭐️ 4 (10)
Fresh and New #hosted by DoorMat

No image available

$13,686
$47
77%
212$22❌❌✅Y / Y⭐️ 5 (121)
Raphael’s Suites SKG

No image available

$25,207
$97
71%
221$0❌❌❌Y / Y⭐️ 5 (28)
George's old house!

No image available

$8,555
$67
33%
211$22❌❌❌N / Y⭐️ 5 (17)
Anthokipon 60

No image available

$23,915
$78
83%
21.51$11❌❌❌Y / Y⭐️ 5 (81)
Athina's house

No image available

$20,338
$72
75%
211$22❌❌✅N / Y⭐️ 5 (162)
Comfy & Relaxing Apartment near city center

No image available

$14,153
$43
86%
211$22❌❌❌Y / Y⭐️ 5 (197)
Spacious 82m2 Two Bedroom apt near City Center

No image available

$19,127
$78
67%
212$0❌❌❌Y / Y⭐️ 5 (35)
Anthis luxury home

No image available

$9,559
$56
46%
213$10❌❌❌Y / Y⭐️ 4.5 (29)
Spacious*Free Parking* Near Shops*Netflix* A/C

No image available

$17,257
$79
58%
212$32❌❌❌Y / Y⭐️ 5 (42)
Homevision - Bright, spacious & quiet

No image available

$15,078
$69
56%
212$32❌❌❌N / Y⭐️ 5 (22)
Βρίσκεται στον δεύτερο όροφο

No image available

$15,921
$75
58%
212$0❌❌❌Y / N⭐️ 5 (13)
Cozy, apartment next to city center (by Powerbnb)

No image available

$18,183
$54
92%
212$0❌❌❌Y / Y⭐️ 4.5 (110)
THANOS HOUSE.Άνεση και ευκολία, σπίτι Συκιές.

No image available

$18,652
$98
52%
222$0❌❌✅Y / Y⭐️ 5 (3)
Comfortable, bright, 71 m², parking-easy free

No image available

$20,027
$72
76%
21.52$0❌❌❌Y / Y⭐️ 5 (192)
Family friendly~4 BEDS~Free priv. Parking~Balcony

No image available

$19,746
$65
83%
212$0❌❌❌Y / Y⭐️ 5 (121)
Chrisanthis Hause

No image available

$10,951
$88
34%
215$0❌❌❌Y / N⭐️ 4.5 (3)
Oasis Luxury detached House , hydromassage column

No image available

$12,297
$96
35%
211$0❌❌❌Y / Y⭐️ 5 (65)
Spacy 84sqm apartment in a quiet neighbourhood!

No image available

$17,901
$73
67%
214$0❌❌❌Y / Y⭐️ 5 (70)
Thess home Now Luxury Apartment There is Room 4 U

No image available

$18,225
$122
40%
212$32❌✅✅Y / Y⭐️ 5 (35)
Home sweet home

No image available

$14,526
$49
81%
21.51$0❌❌❌Y / Y⭐️ 5 (217)
HAPPY TRAVELLER - Luxury, Free Parking

No image available

$11,903
$91
35%
213$16❌❌✅Y / Y⭐️ 4 (5)
ΟλντΣίτιαπαρτμεντ

No image available

$14,036
$59
65%
214$0❌❌❌Y / N⭐️ 0 (0)
#8 Ioanna Apartments 2bedrooms

No image available

$13,980
$74
50%
212$22❌❌✅Y / Y⭐️ 5 (38)
Boutique Loft

No image available

$22,562
$58
98%
213$51❌❌❌Y / Y⭐️ 0 (0)
Cozy Modern 2 Bedroom Apartment in Thessaloniki

No image available

$17,707
$59
82%
211$0❌❌❌Y / Y⭐️ 5 (78)
Lasari comfort living Apt.13

No image available

$22,964
$79
78%
213$27❌❌❌Y / Y⭐️ 0 (2)
Apartment two bedrooms in Thessaloniki

No image available

$12,518
$57
60%
212$0❌❌❌Y / Y⭐️ 5 (4)
Spacious Apartment with View near to Center

No image available

$12,195
$49
68%
211$0❌❌❌Y / Y⭐️ 4.5 (24)
Vardan's apartment

No image available

$16,784
$69
65%
212$27❌❌❌N / Y⭐️ 5 (3)
Panoramic City View Penthouse Nikopol

No image available

$24,170
$127
52%
21.52$0❌❌❌Y / Y⭐️ 5 (28)
Φιλοξενία2

No image available

$14,150
$68
56%
212$16❌❌❌Y / Y⭐️ 3.5 (6)
Two bedroom apartment in the old town

No image available

$11,529
$42
75%
223$0❌❌❌N / Y⭐️ 5 (13)
Greco SKG

No image available

$21,594
$74
78%
212$21❌❌❌Y / Y⭐️ 5 (27)
Ευρύχωρο Διαμέρισμα

No image available

$21,937
$85
69%
211$22❌❌❌Y / Y⭐️ 0 (0)
modern&comfortable apartment Euosmos Thessaloniki

No image available

$8,127
$53
41%
212$65❌❌❌Y / Y⭐️ 4.5 (43)
2 bedroom flat in Sykies

No image available

$15,407
$60
69%
212$27❌❌❌Y / Y⭐️ 5 (24)

Return Metrics

-19.88% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$28,378-$56,756-$85,134-$113,512-$141,890-$283,781-$851,345
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$479,999$479,999$479,999$479,999$479,999$479,999$479,999
Down Payment$120,000$120,000$120,000$120,000$120,000$120,000$120,000
Property Appreciation$18,000$36,540$55,636$75,305$95,564$206,349$856,357
Total Return$589,621$579,783$570,501$561,792$553,673$522,568$605,012

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.88%

Cap Rate

0.6%

Return on Investment

-1.34%

property-location

Athens Polichni, 564 29

2 bed • 1 bath • 1 guests

-82

Airbnb Investor Score

-$28,378

Annual Profit

0.6%

Cap Rate

-19.9%

Cash on Cash

$16,042

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $50/night at 51% occupancy ($9,313.72). Airbtics projects $72/night at 61% occupancy ($16,041).

Top 56% of comparables

Top 46% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$15,907

Avg annual revenue

61%

Avg occupancy rate

$72

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

$5k

$10k

$20k

$25k

Sign up to see the data on 40 all comparables

-$28,378

Profit

Revenue

$16,042

Operating Expenses

$12,421

Operating Income

$3,621

Mortgage & Taxes

$31,999

Profit (Cash Flow)

-$28,378

$142,688

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$4,688

Closing Costs

$18,000

Total

$142,688

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-19.88%

Cap Rate

0.6%

Profit (Cummulative)

-$28,378

$480,000

$4,688

$18,000

$0

Total Gain

-$1,925

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service