Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Kalampakas, Trikala, , 421 00

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€17,426

Profit (Cash Flow)

-€5,649

Cash on Cash Return

-176.9%

Annual Revenue

€17,426

AirDNA projects €74/night at 36% occupancy ($9,702). Airbtics projects €75/night at 49% occupancy ($13,379). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 63% occupancy rate, €76 rate per night.

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

Percentiles25%50%75%90%
Revenue€6,713€12,688€17,895€30,785
Occupancy36%51%63%71%
Nightly Rate€49€66€76€117

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
€9,850
€64
42%
111€0❌❌✅N / Y⭐️ 5 (17)
€12,727
€60
56%
111€16❌❌✅N / Y⭐️ 5 (128)
€13,219
€60
60%
111€0❌❌❌Y / Y⭐️ 5 (11)
€10,603
€42
67%
112€13❌❌❌N / Y⭐️ 4.9 (307)
€36,956
€194
52%
111€0❌❌❌Y / Y⭐️ 5 (9)
€18,274
€68
72%
111€15❌❌❌Y / Y⭐️ 5 (40)
€17,908
€66
72%
111€15❌❌❌Y / Y⭐️ 5 (15)
€17,184
€66
69%
111€15❌❌❌Y / Y⭐️ 5 (51)
€12,474
€74
45%
111€15❌❌❌N / Y⭐️ 5 (18)
€9,340
€47
53%
111€11❌❌✅N / Y⭐️ 4.8 (102)
€17,520
€66
71%
111€15❌❌❌Y / Y⭐️ 5 (22)
€18,445
€74
67%
111€15❌❌❌Y / Y⭐️ 5 (18)
€5,827
€39
41%
111€0❌❌❌N / Y⭐️ 5 (263)
€9,871
€37
70%
112€13❌❌❌N / Y⭐️ 5 (210)
€8,031
€47
45%
111€11❌❌✅N / Y⭐️ 4.9 (51)
€36,505
€205
48%
112€21❌❌❌Y / Y⭐️ 4.9 (12)
€20,788
€76
75%
111€0❌❌❌N / Y⭐️ 4.9 (48)
€14,192
€121
31%
112€16❌❌❌Y / Y⭐️ 5 (21)
€8,862
€42
58%
111€0❌❌❌Y / Y⭐️ 4.8 (212)
€12,688
€56
60%
111€13❌❌❌Y / Y⭐️ 5 (20)
€14,584
€70
57%
111€0❌❌❌Y / Y⭐️ 5 (25)
€7,490
€66
31%
112€0❌❌✅N / Y⭐️ 5 (19)
€13,839
€91
40%
112€11❌❌❌Y / Y⭐️ 0 (0)
€18,763
€117
44%
111€0❌❌❌Y / Y⭐️ 5 (10)
€12,427
€45
73%
112€16❌❌❌Y / Y⭐️ 5 (23)
€6,644
€49
35%
111€16❌❌❌Y / Y⭐️ 5 (9)
€17,238
€75
63%
111€0❌❌❌Y / Y⭐️ 4.8 (13)
€12,104
€66
47%
112€21❌❌❌Y / Y⭐️ 5 (133)
€7,867
€40
54%
111€0❌❌❌Y / Y⭐️ 5 (40)
€11,780
€50
65%
111€0❌❌✅N / Y⭐️ 5 (166)
€21,988
€117
51%
112€11❌❌❌Y / Y⭐️ 5 (12)
€14,228
€75
52%
111€0❌❌❌Y / Y⭐️ 5 (16)
€10,822
€78
37%
111€13❌❌✅N / Y⭐️ 4.7 (21)
€8,316
€63
36%
111€0❌❌❌Y / Y⭐️ 5 (3)

Return Metrics

-176.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€5,648-€11,297-€16,945-€22,594-€28,242-€56,485-€169,456
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€0€0€0€0€0€0€0
Down Payment€0€0€0€0€0€0€0
Property Appreciation€0€0€0€0€0€0€0
Total Return-€5,648-€11,297-€16,945-€22,594-€28,242-€56,485-€169,456

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-176.94%

Payback Period Days

0

Return on Investment

-176.94%

property-location

Kalampakas Trikala, 421 00

1 bed • 1 bath • 1 guests

€17,426

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €74/night at 36% occupancy.Projected nightly rate is €75/night at 49% occupancy.

Top 26% of comparables

Top 26% 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.

€13,376

Avg annual revenue

49%

Avg occupancy rate

€74

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

€15k

€25k

€40k

Sign up to see the data on 40 all comparables

-€5,649

Profit

Revenue

€17,426

Operating Expenses

€11,074

Operating Income

€6,351

Net Effective Rent

€12,000

Profit (Cash Flow)

-€5,649

€3,192

Cash Investment

Renos & Furnishing

€3,095

Setup Costs

€97

Total

€3,192

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-176.94%

Payback Period Days

0