BNBCalc Short Term Rental Rental Arbitrage Analysis Old Fortress Brg, Kerkira, ,

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$41,915

Profit (Cash Flow)

$18,273

Cash on Cash Return

555.7%

Annual Revenue

$41,915

AirDNA projects $120/night at 61% occupancy ($26,735). Airbtics projects $121/night at 70% occupancy ($30,936). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 76% occupancy rate, $151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,946	$31,209	$42,508	$59,393
Occupancy	63%	72%	76%	86%
Nightly Rate	$77	$117	$151	$187

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
My Place lux studio .	$23,387	$71	90%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (138)
Kantoni Luxury Suite II	$40,816	$164	68%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Kantoni Luxury Suite I	$36,637	$154	65%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Liston Plaza Suite	$76,452	$256	81%	1	0	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Bright Elegant Apartment - Corfu Old Town	$22,868	$80	76%	1	2	2	$27	❌	❌	❌	Y / Y	⭐️ 5 (216)
Liston Pied A Terre	$33,588	$161	57%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
"Viaggio" Rare Terraced Maisonette-Spianada Square	$34,394	$128	73%	1	2	4	$27	❌	❌	❌	Y / Y	⭐️ 5 (78)
Downtown Mavili's Studio	$15,438	$57	73%	1	2	3	$19	❌	❌	❌	N / Y	⭐️ 4.7 (12)
SUPER STUDIO " THE FOUR SEASONS " town center	$20,028	$76	72%	1	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Curcumelli Luxury Suites - ΠΙΝΙΑ	$35,312	$201	48%	1	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (33)
Studio No4, CasaNova, Corfu old town center	$41,811	$150	75%	1	2	1	$43	❌	❌	❌	Y / N	⭐️ 5 (123)
Venetian Suites 27 - Luna Suite	$42,463	$181	64%	1	2	2	$22	❌	❌	❌	N / Y	⭐️ 5 (3)
ADORABLE UNIQUE 1	$34,379	$101	93%	1	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Old Town Luxury Suites 'Princess'	$29,364	$113	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Liston “Epidamnos” Apartment	$24,595	$84	80%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (163)
" Casa Tropicana - One-Bedroom Apartment "	$49,015	$186	72%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.6 (150)
Philarmonic Orchestra Apartment	$17,246	$62	76%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (95)
Attic studio in Corfu Old Town center	$25,204	$80	85%	1	2	3	$11	❌	❌	❌	N / Y	⭐️ 4.8 (171)
Studio No3, CasaNova, Corfu Old town center	$33,574	$160	56%	1	2	1	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Studio Nona - Spianada Collection	$17,012	$56	83%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (47)
Cosy studio in the heart of old Corfu town	$11,836	$49	66%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (65)
Maryhope's Flat in Old Town with Amazing View	$33,527	$93	97%	1	1	3	$22	❌	❌	❌	Y / Y	⭐️ 5 (222)
Sole e Luna Studio 1 · Corfu Old Town	$19,094	$66	75%	1	1	2	$54	❌	❌	❌	N / Y	⭐️ 4.8 (47)
Porta Reale Studio	$11,039	$58	52%	1	1	4	$0	❌	❌	❌	N / Y	⭐️ 5 (310)
Nausika Townhouse	$25,693	$130	53%	1	1	4	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Opus 5 Luxury Apartment in Liston Corfu	$49,465	$265	51%	1	1	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Art House in Corfu old Town with sea view	$35,821	$112	86%	1	1	3	$43	❌	❌	❌	Y / Y	⭐️ 5 (130)
Διαμέρισμα στη πόλη Κέρκυρα	$25,122	$88	78%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Annunziata Double Urban Suite	$21,825	$103	57%	1	1	2	$22	❌	❌	❌	N / Y	⭐️ 4.8 (19)
Venetian Well apt. by LOC Hospitality	$21,921	$78	76%	1	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Mouragia Boutique Apartments 1	$43,810	$133	90%	1	2	3	$0	❌	❌	✅	N / Y	⭐️ 5 (122)
Curcumelli Luxury Suites - ΠΟΡΤΟΝΙ 1	$21,257	$121	48%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (98)
Corfu Cathedral Studio	$29,261	$123	65%	1	2	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (50)
Casa di Mana	$31,034	$139	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (18)
Ampio Cantone Suite • A chic Corfu Square Suite	$73,174	$284	70%	1	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cozy apartment in the heart of the historic center	$13,039	$47	75%	1	2	2	$27	❌	❌	❌	Y / Y	⭐️ 4.4 (89)
Όμορφο διαμέρισμα στην παλιά πόλη	$27,036	$128	57%	1	2	2	$32	❌	❌	✅	Y / Y	⭐️ 4.7 (34)
Deluxe Town Hall Sq. Flat in Historical Center 3	$33,563	$131	70%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Cozy Corfiot house	$35,048	$126	76%	1	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Mitropoleos Loft	$17,671	$71	68%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.7 (5)

Return Metrics

555.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,272	$36,545	$54,818	$73,090	$91,363	$182,727	$548,181
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	$18,272	$36,545	$54,818	$73,090	$91,363	$182,727	$548,181

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

555.73%

Payback Period Days

Return on Investment

555.73%

Old Fortress Brg Kerkira

1 bed • 1 bath • 1 guests

Monthly Rent

$41,915

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 61% occupancy.Projected nightly rate is $121/night at 70% occupancy.

Occupancy Rate

Top 33% 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.

$30,845

Avg annual revenue

70%

Avg occupancy rate

$121

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

$30k

$55k

$75k

$18,273

Profit

Revenue

$41,915

Operating Expenses

$14,043

Operating Income

$27,873

Net Effective Rent

$9,600

Profit (Cash Flow)

$18,273

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

555.73%

Payback Period Days