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 Rental Arbitrage Analysis Oropos Eretria, , ,

3 bed • 1 bath • 6 guests • €0

BNB

Calc

Annual Revenue

€22,916

Profit (Cash Flow)

-€329

Cash on Cash Return

-5.7%

Annual Revenue

€22,916

Airbtics projects €123/night at 51% occupancy ($22,916). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, €123 rate per night.

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

Percentiles25%50%75%90%
Revenue€9,871€19,243€38,527€65,167
Occupancy29%46%68%95%
Nightly Rate€92€112€150€183

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
ᑕƳᑕᒪᗩᗪIᑕ ᐯIᒪᒪᗩ

No image available

€47,805
€177
72%
347€60❌❌❌Y / Y⭐️ 5 (17)
Villa Amarynthos

No image available

€45,457
€122
98%
337€50❌❌❌Y / Y⭐️ 5 (9)
Historically decorated house with a private garden

No image available

€12,609
€57
53%
31.52€40❌❌❌Y / Y⭐️ 4.5 (6)
Cosy villa near beach for family & friends

No image available

€55,187
€146
100%
335€50❌❌✅Y / Y⭐️ 5 (12)
Cosy, large country house with private sauna!

No image available

€16,977
€104
44%
31.52€10❌❌✅Y / Y⭐️ 5 (22)
Villa Sophie

No image available

€19,373
€98
52%
31.53€20❌❌❌Y / Y⭐️ 5 (8)
Olive Grove Cottage

No image available

€10,085
€57
41%
332€40❌❌❌Y / Y⭐️ 5 (11)
Αυτονομη διοροφη κατοικια με μεγαλο κηπο

No image available

€57,729
€161
98%
323€0❌❌✅Y / Y⭐️ 0 (0)
Traditional villa !!

No image available

€53,447
€150
95%
325€40❌❌✅Y / Y⭐️ 0 (0)
Jolie maison cocoon-Mer & ciel - 70 M de la plage

No image available

€17,215
€114
37%
322€49❌❌✅Y / Y⭐️ 5 (4)
Villa Vaso

No image available

€13,437
€82
43%
322€15❌❌❌Y / Y⭐️ 5 (20)
Seafront villa with private beach 1 hr from Athens

No image available

€39,668
€152
71%
32.54€50❌❌❌Y / Y⭐️ 5 (77)
3 bdr country house 600m from the beach, Eretria

No image available

€17,643
€43
100%
325€65❌❌✅Y / N⭐️ 0 (1)
Ideal place for relaxation!

No image available

€27,386
€96
74%
31.51€45❌❌❌Y / Y⭐️ 5 (3)
Maisonnette D’Amira

No image available

€13,180
€82
43%
323€50❌❌❌Y / Y⭐️ 5 (24)
Oasis Grand House- Large balcony with Sea View

No image available

€24,387
€146
45%
323€40❌❌❌Y / Y⭐️ 5 (22)
Luxury apartment

No image available

€13,528
€103
36%
311€0❌❌❌Y / Y⭐️ 5 (3)
Νatasas Place...!in Evia

No image available

€11,150
€68
44%
322€15❌❌❌Y / Y⭐️ 5 (16)
Villa - Farmhouse

No image available

€17,358
€94
50%
333€50❌❌✅Y / Y⭐️ 5 (10)
Εξοχική πολυτελής μεζονέτα

No image available

€18,038
€103
48%
324€0❌❌✅Y / Y⭐️ 0 (0)
Heavenly Views-2 Elegant&Chic Ground floor Apt!

No image available

€47,756
€216
56%
31.53€99✅❌❌Y / Y⭐️ 5 (7)
Salt & Stone Beachfront Retreat by Estia

No image available

€26,943
€183
40%
31.54€65❌❌❌Y / Y⭐️ 5 (19)
Vila Thimari A House in olive grove

No image available

€24,873
€86
79%
327€0❌❌✅Y / Y⭐️ 5 (8)
Μοντέρνα εξοχική μονοκατοικία με ιδιωτική πισίνα!

No image available

€63,479
€241
72%
323€25✅❌✅Y / Y⭐️ 5 (5)
Όμορφη μονοκατοικία στην Ερέτρια

No image available

€8,401
€69
30%
317€40❌❌✅Y / Y⭐️ 5 (3)
City Apartment w/3 BR & spacious yard

No image available

€24,326
€111
59%
311€60❌❌❌Y / Y⭐️ 0 (2)
Stunning 3BD Apartment in the Center of Eretria

No image available

€25,450
€134
50%
323€50❌❌✅Y / Y⭐️ 5 (15)
Bella Casa

No image available

€30,238
€142
58%
322€0❌❌❌Y / N⭐️ 0 (0)
Nafsikas place

No image available

€10,367
€46
61%
31.52€10❌❌❌Y / Y⭐️ 5 (36)
Family Maisonette with Pool, near the Beach

No image available

€47,655
€191
68%
325€0✅❌❌Y / Y⭐️ 5 (32)

Return Metrics

-5.65% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-€328-€657-€986-€1,315-€1,644-€3,289-€9,869
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-€328-€657-€986-€1,315-€1,644-€3,289-€9,869

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.65%

Payback Period Days

0

Return on Investment

-5.65%

property-location

Oropos Eretria

3 bed • 1 bath • 6 guests

€22,916

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Airbtics projects €123/night at 51% occupancy ($22,916).

Top 46% of comparables

Top 44% 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.

€23,930

Avg annual revenue

51%

Avg occupancy rate

€123

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

€25k

€45k

€65k

Sign up to see the data on 40 all comparables

-€329

Profit

Revenue

€22,916

Operating Expenses

€11,245

Operating Income

€11,671

Net Effective Rent

€12,000

Profit (Cash Flow)

-€329

€5,816

Cash Investment

Renos & Furnishing

€5,724

Setup Costs

€93

Total

€5,816

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-5.65%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service