Neos Marmaras - Pefkochori
2 bed • 2 bath • 4 guests
Airbnb Investor Score
€10,245
Annual Profit
11.5%
Cap Rate
24.2%
Cash on Cash
€32,109
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €140/night at 63% occupancy.
Top 46% of comparables
Top 38% 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.
€32,998
Avg annual revenue
63%
Avg occupancy rate
€140
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
€5k
€30k
€55k
€80k
Sign up to see the data on 40 all comparables
€10,246
Profit
Revenue
€32,109
Operating Expenses
€13,064
Operating Income
€19,045
Mortgage & Taxes
€8,800
Profit (Cash Flow)
€10,246
€42,312
Cash Investment
Down Payment
€33,000
Renos & Furnishing
€4,362
Closing Costs
€4,950
Total
€42,312
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.21%
Cap Rate
11.54%