BNBCalc Short Term Rental Investment Analysis Grevenon, Athina, , 118 55

1 bed • 1 bath • 1 guests • €10,000

BNB

Calc

Annual Revenue

€32,813

Profit (Cash Flow)

€18,786

Cap Rate

188.6%

Annual Revenue

€32,813

AirDNA projects €65/night at 70% occupancy ($16,626). Airbtics projects €85/night at 75% occupancy ($23,397). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 89% occupancy rate, €101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€13,813	€22,074	€33,464	€52,651
Occupancy	68%	79%	89%	92%
Nightly Rate	€54	€75	€101	€154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CENTER HISTORICAL GAZI APARTMENT 4LIVING (5TH)	€15,239	€53	75%	1	2	2	€42	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Elegant Apartment with Acropolis view Terrace	€30,547	€91	90%	1	2	3	€30	❌	❌	✅	Y / Y	⭐️ 4.9 (207)
Penthouse with 360 View of Athens and Private Gym	€42,194	€152	74%	1	2	2	€52	❌	❌	❌	N / Y	⭐️ 3.4 (5)
Cosy Studio 4U Gazi - Center Athens	€13,583	€43	85%	1	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Gazi Divine Apartment	€20,007	€62	88%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
The trainspotting.	€10,624	€44	65%	1	1	1	€16	❌	❌	✅	N / Y	⭐️ 4.7 (101)
Acropolis view!Gazi area	€23,215	€97	65%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Athens skyline panorama suite	€66,412	€180	100%	1	1	1	€33	❌	❌	❌	N / Y	⭐️ 5 (553)
Athens Skyline Apartment	€62,757	€170	100%	1	1	1	€37	❌	❌	❌	Y / Y	⭐️ 4.9 (459)
Experience a Unique hand-built house at Gazi area	€21,479	€63	92%	1	1	2	€21	❌	❌	✅	Y / Y	⭐️ 4.5 (241)
Apartment with Parking 4m walk of Kerameikos Metro	€28,715	€82	94%	1	1	1	€21	❌	❌	❌	Y / Y	⭐️ 4.7 (151)
Deluxe Double Rooms by Athenian Spirit	€15,233	€130	32%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (85)
Junior Suite with balcony by Athenian Spirit	€43,130	€166	71%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.9 (23)
Standard Double Rooms by Athenian Spirit	€29,509	€114	71%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.7 (55)
Agrampeli's Apartment (Acropolis View) (Metro 5')	€17,322	€55	83%	1	1	2	€26	❌	❌	❌	N / Y	⭐️ 4.9 (141)
Athens -Gazi Apartments	€25,492	€83	83%	1	1	1	€26	❌	❌	✅	Y / Y	⭐️ 5 (15)
The HostMaster Urban Bliss	€24,663	€85	76%	1	1	1	€55	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
Αυτόνομο διαμέρισμα στο κέντρο της Αθήνας (Γκάζι)	€8,943	€67	34%	1	1	1	€31	❌	❌	❌	N / Y	⭐️ 4.8 (46)
Stylish Boutique Loft With Private Balcony	€32,284	€124	71%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cozy apartment walking distance to the center	€20,145	€62	86%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (8)
Alley's house Athens	€10,452	€68	40%	1	1	2	€31	❌	❌	❌	N / Y	⭐️ 4.7 (31)
Standar Twin Rooms by Athenian Spirit	€17,144	€123	38%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.8 (36)
Elegant Maisonette with Private 4 seater Jacuzzi	€51,000	€154	89%	1	2	1	€21	❌	✅	❌	N / Y	⭐️ 4.8 (139)
Alfa home	€8,867	€50	48%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.8 (16)
Cozy Apartment at Gazi Square	€11,445	€40	74%	1	1	1	€21	❌	❌	❌	N / Y	⭐️ 4.4 (33)
Rooftop Gazi Apartment Athens	€15,099	€50	82%	1	1	1	€16	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Αthens-Gazi Apartments	€16,575	€52	84%	1	1	1	€42	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Cozy fully equiped apartment next to the rooftop	€17,917	€53	89%	1	1	3	€26	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
sweet and central	€11,853	€46	69%	1	1	2	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Artsy Urban Loft in Athens	€21,104	€77	73%	1	1	2	€32	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Keramikos Comfortable Apartment #2	€8,891	€54	43%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Studio 20 min walking distance to Athens center	€17,377	€59	76%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (3)
Apartment in Keramikos, Athens	€21,276	€63	91%	1	1	3	€31	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Downtown apartment next to metro station	€20,605	€58	94%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Minimal comfy apartment with private balcony	€24,148	€75	86%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Βright apartment on the 2nd floor with balcony	€25,475	€75	90%	1	1	3	€42	❌	❌	❌	Y / Y	⭐️ 5 (9)
Kerameikos Metro Apartment for 4	€15,575	€82	50%	1	1	2	€38	❌	❌	❌	Y / Y	⭐️ 3.8 (8)
Central Luxury Apartment /Jacuzzi&Acropolis View	€51,799	€157	89%	1	1	1	€16	❌	✅	❌	N / Y	⭐️ 4.6 (179)
Upscale Αpt in Gazi viewing Acropolis & Lykabetous	€22,843	€90	68%	1	1	2	€41	❌	❌	❌	Y / Y	⭐️ 5 (183)
Acropolis view "Persephone" for night owls!	€28,663	€83	92%	1	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.9 (181)

Return Metrics

348.25% 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)	€18,785	€37,571	€56,357	€75,143	€93,929	€187,859	€563,577
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€7,999	€7,999	€7,999	€7,999	€7,999	€7,999	€7,999
Down Payment	€2,000	€2,000	€2,000	€2,000	€2,000	€2,000	€2,000
Property Appreciation	€300	€609	€927	€1,255	€1,592	€3,439	€14,272
Total Return	€29,085	€48,180	€67,284	€86,398	€105,522	€201,298	€587,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

348.25%

Cap Rate

188.6%

Return on Investment

356.42%

Grevenon Athina, 118 55

1 bed • 1 bath • 1 guests

Purchase Price

2595

Airbnb Investor Score

€18,327

Annual Profit

188.6%

Cap Rate

348.3%

Cash on Cash

€32,813

Annual Revenue

BNBCalc predicts this property will get $85 per night with 75% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

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.

€24,240

Avg annual revenue

75%

Avg occupancy rate

€85

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

€45k

€65k

€18,786

Profit

Revenue

€32,813

Operating Expenses

€13,952

Operating Income

€18,861

Mortgage & Taxes

€75

Profit (Cash Flow)

€18,786

€5,394

Cash Investment

Down Payment

€2,000

Renos & Furnishing

€3,094

Closing Costs

€300

Total

€5,394

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

348.25%

Cap Rate

188.6%

Return on Investment

356.42%