BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Neos Marmaras - Pefkochori, , ,

2 bed • 2 bath • 4 guests • €165,000

BNB

Calc

Annual Revenue

€32,109

Profit (Cash Flow)

€10,246

Cap Rate

11.5%

Annual Revenue

€32,109

Airbtics projects €140/night at 63% occupancy ($32,109). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, €140 rate per night.

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

Percentiles25%50%75%90%
Revenue€16,614€28,204€47,637€76,842
Occupancy44%61%81%94%
Nightly Rate€102€125€158€220

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
Large, Quiet, Sunny, semi-detached home!

No image available

€31,244
€84
99%
21.57€24❌❌❌Y / Y⭐️ 4.5 (16)
Alterra Vita: Apartment with great sea view

No image available

€33,287
€103
88%
221€43❌❌❌N / Y⭐️ 5 (36)
Alterra Vita:2 Floor Apartment with panoramic view

No image available

€30,531
€118
70%
221€47❌❌❌Y / Y⭐️ 5 (64)
ΣΠΙΤΙ ΜΕ ΟΜΟΡΦΟ ΚΗΠΟ

No image available

€35,934
€100
98%
215€0❌❌❌Y / Y⭐️ 5 (9)
Pool maisonette in Pefkochori Chalkidiki Πευκοχώρι

No image available

€13,358
€83
40%
213€29✅❌❌Y / Y⭐️ 4 (16)
Cozy two bedroom apartment in front of the sea

No image available

€21,622
€135
38%
214€67❌❌❌Y / Y⭐️ 5 (12)
VILLA BELLA VISTA

No image available

€44,683
€121
98%
213€38❌❌✅Y / Y⭐️ 0 (1)
Sunny Home Pefkohori

No image available

€16,736
€127
36%
215€0❌❌❌Y / Y⭐️ 0 (2)
Μεζονέτα με κήπο 20 μέτρα από την θάλασσα

No image available

€8,102
€49
45%
216€0❌❌✅Y / Y⭐️ 5 (10)
Spacious house 100 meters from the beach

No image available

€17,852
€119
41%
223€0❌❌❌Y / Y⭐️ 5 (6)
Family house with a garden, 100m from the beach

No image available

€14,616
€99
36%
213€38❌❌✅Y / Y⭐️ 5 (3)
Villa Galini Paliouri

No image available

€30,843
€140
60%
225€38✅✅❌Y / N⭐️ 4.5 (11)
Lovely,affordable house for 4-6!

No image available

€14,680
€68
59%
214€0❌❌✅Y / Y⭐️ 4.7 (60)
Villa Aliki

No image available

€42,954
€183
64%
223€0❌❌✅Y / N⭐️ 0 (2)
Icon Deluxe accommodation

No image available

€33,315
€95
96%
217€0❌❌✅Y / N⭐️ 4 (8)
Πολυτελές διαμέρισμα με πανοραμική θέα στη θάλασσα

No image available

€38,239
€131
80%
221€0❌❌❌Y / Y⭐️ 5 (4)
Harbor view apartment, 90m2, centrally located

No image available

€17,990
€140
35%
214€0❌❌✅Y / Y⭐️ 5 (5)
#FLH - Amalthia - Beachfront House in Pefkohori

No image available

€47,090
€157
81%
221€48❌❌✅Y / Y⭐️ 5 (3)
Olia: Junior Suite apartment 2

No image available

€42,687
€198
59%
211€0✅✅✅Y / Y⭐️ 0 (1)
Olia: Family luxury Suite Pool view 8

No image available

€46,306
€186
68%
211€0✅✅✅Y / Y⭐️ 5 (11)
Summer house Kapsochora

No image available

€21,007
€69
82%
215€48❌❌✅N / Y⭐️ 5 (24)
Alterra Vita: Apartment with attic and sunset view

No image available

€29,214
€97
82%
211€32❌❌✅Y / Y⭐️ 4.5 (6)
Houseloft Horizon Seafront Pefkochori

No image available

€76,921
€230
91%
215€34❌❌❌Y / Y⭐️ 4.5 (4)
Apartment with sea view in Pefkohori.

No image available

€30,002
€104
79%
215€0❌❌❌N / Y⭐️ 5 (15)
Neos Marmaras Family Suite

No image available

€46,469
€135
94%
212€0❌❌✅Y / Y⭐️ 5 (16)
Superior 2-Bedroom Apt SeaView- Alikon Adult-Only

No image available

€41,303
€148
76%
21.51€0❌❌❌Y / Y⭐️ 0 (1)
Alikon Adult-Only SeaView 2-Bedroom Apartment

No image available

€37,243
€141
72%
211€0❌❌❌Y / Y⭐️ 4.5 (7)
House by the sea

No image available

€25,565
€123
57%
216€0❌❌✅Y / Y⭐️ 5 (62)
Jera Suite Διαμερίσμα με θέα στη θάλασσα

No image available

€10,854
€76
39%
213€0❌❌❌N / N⭐️ 5 (8)
Marble Luxury House With Private Pool-Jacuzzi

No image available

€47,507
€206
63%
223€20✅✅✅Y / Y⭐️ 4.5 (28)
K.G apartment 1

No image available

€19,446
€161
33%
203€0❌❌❌Y / Y⭐️ 0 (1)
Alterra Vita Homes: Family apartment with sea view

No image available

€21,548
€118
49%
211€49❌❌✅Y / Y⭐️ 5 (3)
Alterra Vita Captain's Cabin

No image available

€25,347
€114
59%
221€51❌❌✅Y / Y⭐️ 5 (4)
Alterra Vita Homes: Cozy 3-floor Maisonette, 8pax

No image available

€26,884
€124
58%
221€64❌❌✅Y / Y⭐️ 4.5 (3)
Serenity Seafront garden villa

No image available

€75,914
€335
62%
221€0❌❌✅Y / N⭐️ 0 (1)
Villa Argo 3 - Beachfront, Big gardens, Location!

No image available

€50,732
€242
56%
224€155❌❌❌Y / Y⭐️ 0 (1)
Captain's apartments - A1

No image available

€69,782
€219
87%
213€0✅✅❌Y / Y⭐️ 0 (2)
Nautilus Sea View Suite 6

No image available

€55,446
€261
58%
214€0❌❌✅Y / N⭐️ 4.5 (19)

Return Metrics

24.21% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€10,245€20,491€30,736€40,982€51,227€102,455€307,367
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€131,999€131,999€131,999€131,999€131,999€131,999€131,999
Down Payment€33,000€33,000€33,000€33,000€33,000€33,000€33,000
Property Appreciation€4,950€10,048€15,299€20,708€26,280€56,746€235,498
Total Return€180,195€195,539€211,036€226,691€242,508€324,201€707,865

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

24.21%

Cap Rate

11.54%

Return on Investment

41.4%

property-location

Neos Marmaras - Pefkochori

2 bed • 2 bath • 4 guests

135

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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%

Profit (Cummulative)

€10,246

€132,000

€4,362

€4,950

€0

Total Gain

€17,520