Athens Polichni, 564 29
2 bed • 1 bath • 1 guests
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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%