BNBCalc Short Term Rental Investment Analysis Corfu - Igoumenitsa, Greece

5 bed • 2 bath • 10 guests • €100,000

BNB

Calc

Annual Revenue

€211,364

Profit (Cash Flow)

€176,984

Cap Rate

177.7%

Annual Revenue

€211,364

Airbtics projects €622/night at 69% occupancy ($156,868). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 79% occupancy rate, €733 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€87,058	€143,133	€212,639	€342,470
Occupancy	58%	71%	79%	88%
Nightly Rate	€409	€549	€733	€1,051

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Villa Aphrodite in Corfu city	€88,809	€516	47%	5	4	5	€0	✅	✅	✅	Y / Y	⭐️ 5 (10)
Corfu Sea View Villa	€64,164	€388	45%	5	4	5	€127	❌	❌	✅	Y / Y	⭐️ 5 (5)
Villa Eftychia	€78,435	€487	44%	5	5	3	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Sea View Villa Paramonas	€174,830	€724	66%	5	6	5	€0	✅	✅	❌	Y / Y	⭐️ 4.7 (7)
An Authentic Mediterranean Villa in Corfu	€234,519	€986	65%	5	7	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Villa Pied dans l'eau	€54,742	€226	59%	5	4	5	€209	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
MaisonRose, the French Villa of Corfu (new!)	€83,108	€447	48%	5	4	3	€158	✅	❌	❌	Y / Y	⭐️ 5 (17)
My Mediterranean Villa in Corfu "Villa Artemis"	€307,046	€1,182	71%	5	7	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Luxury Villa Helanes	€105,390	€414	69%	5	4	1	€209	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Watchtower House	€119,984	€415	79%	5	5	2	€0	✅	❌	✅	Y / Y	⭐️ 5 (73)
Villa Andonis Nisaki 500metres from Nisaki Beach	€92,126	€331	76%	5	5	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (25)
366 sqm Mansion,5 bdrms,5 bthrms, swimming pool.	€134,182	€618	59%	5	5	4	€121	✅	❌	❌	Y / Y	⭐️ 5 (5)
Villa Seren	€275,930	€761	99%	5	5	4	€53	✅	❌	❌	Y / Y	⭐️ 5 (8)
Luxury Villa Feroula	€175,117	€1,167	41%	5	6	2	€0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Villa Dendrilia by Rodostamo Collection	€171,700	€670	70%	5	5	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Kommeno Bay View - Prestige Villas of Corfu	€209,507	€690	83%	5	4	5	€0	✅	❌	❌	Y / Y	⭐️ 4.9 (15)
Villa Iremia by Rodostamo Collection	€169,169	€633	73%	5	4	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Villa Fioraki _350 sqm	€184,082	€605	83%	5	6	3	€53	✅	❌	✅	Y / Y	⭐️ 5 (20)
Athiri House Villa Corfu	€177,704	€714	68%	5	5	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (13)
Villa Federica by Rodostamo Collection	€195,308	€621	86%	5	5	1	€0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Villa Jewel Private Pool in Corfu island	€245,197	€771	85%	5	4	7	€387	✅	❌	❌	Y / Y	⭐️ 5 (2)
Villa Chloe with Private Heated pool	€116,917	€532	60%	5	3	7	€61	✅	❌	✅	Y / Y	⭐️ 4.8 (37)
Ionian Sea View Villa with magnificent view	€104,561	€366	78%	5	5	4	€0	✅	❌	✅	Y / Y	⭐️ 5 (12)
San Stefano Estate - Venetian Manor	€196,254	€906	59%	5	3	5	€105	✅	❌	✅	Y / Y	⭐️ 5 (9)
Villa Golden Tiara Large Private Pool, A/C, WiFi	€171,389	€512	91%	5	4	4	€53	✅	❌	❌	Y / Y	⭐️ 5 (5)
Magnificent Seaview Corfu Villa The Durrells House	€352,891	€1,236	78%	5	1	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Ionian Sea Sailing Trip Jeanneau 519 Airbnb	€217,665	€568	100%	5	3	7	€262	❌	❌	❌	N / N	⭐️ 4.7 (3)
vera	€40,330	€197	56%	5	3	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Daedalus Luxury Home - Sea View & Heated Pool	€73,821	€412	48%	5	3	3	€209	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Filia Stone Villa 10 Guests	€96,605	€338	78%	5	4	3	€63	✅	❌	✅	Y / Y	⭐️ 4.8 (20)
Villa Serena	€311,642	€1,038	82%	5	6	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Castelli Cottage	€74,185	€282	72%	5	4	4	€0	✅	❌	❌	Y / Y	⭐️ 4.6 (22)
Amazing Sea front villa - Direct beach access.	€309,767	€1,567	54%	5	5	7	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa with private beach access and Jacuzzi	€93,790	€324	79%	5	3	7	€0	✅	✅	❌	Y / Y	⭐️ 4.8 (25)
Vasilakis Estate - Pool Daze Holiday Home	€107,763	€384	76%	5	4	5	€105	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
"NEW" Villa Achilleion - Achilleio, Corfu	€65,137	€508	35%	5	5	5	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Villa Anastasia, Private Pool & Outdoor Spa Tub	€105,759	€401	72%	5	5	4	€0	✅	✅	❌	Y / Y	⭐️ 4.9 (21)
Villa Lina	€192,008	€594	88%	5	4	4	€53	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Villa Katerina	€152,041	€432	96%	5	3	4	€53	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Avrami Inicio	€171,486	€937	50%	5	5	3	€0	✅	❌	❌	Y / Y	⭐️ 4.8 (9)

Return Metrics

157.83% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€176,984	€353,968	€530,952	€707,936	€884,920	€1,769,841	€5,309,525
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000	€100,000
Property Appreciation	€3,000	€6,090	€9,272	€12,550	€15,927	€34,391	€142,726
Total Return	€279,984	€460,058	€640,225	€820,487	€1,000,848	€1,904,233	€5,552,251

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

157.83%

Cap Rate

177.73%

Return on Investment

160.5%

Corfu - Igoumenitsa

5 bed • 2 bath • 10 guests

Purchase Price

2012

Airbnb Investor Score

€176,984

Annual Profit

177.7%

Cap Rate

157.8%

Cash on Cash

€211,364

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €622/night at 69% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

€157,376

Avg annual revenue

69%

Avg occupancy rate

€622

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

€40k

€140k

€245k

€355k

€176,984

Profit

Revenue

€211,364

Operating Expenses

€33,630

Operating Income

€177,734

Mortgage & Taxes

€750

Profit (Cash Flow)

€176,984

€109,133

Cash Investment

Down Payment

€100,000

Renos & Furnishing

€9,133

Total

€109,133

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

157.83%

Cap Rate

177.73%

Return on Investment

160.5%