BNBCalc Short Term Rental Investment Analysis Parnithos, Psichiko, , 154 52

1 bed • 1 bath • 2 guests • €650

BNB

Calc

Report by:

Athanasios Basklavanis

+302107008726

info@airluxe.eu

www.airluxe.eu

Annual Revenue

€15,006

Profit (Cash Flow)

€3,853

Cap Rate

598.0%

Annual Revenue

€15,006

AirDNA projects €61/night at 48% occupancy ($10,748). Airbtics projects €60/night at 68% occupancy ($15,005). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 68% occupancy rate, €60 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€9,585	€13,887	€21,607	€28,411
Occupancy	58%	67%	79%	85%
Nightly Rate	€44	€54	€72	€88

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio / Palaio Psychiko - Athens/ most exclusive district	€15,670	€53	75%	1	1	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (49)
Studio 3 Krinon / Paleo Psychiko	€14,719	€55	67%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (3)
Newly Renovated Escape/Psychiko	€16,741	€88	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
The HostMaster Aethereal Style	€18,746	€72	68%	1	1	1	€46	❌	❌	✅	Y / Y	⭐️ 5 (73)
Psychiko's View	€15,905	€60	73%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (199)
Diamond Garden Home, paradise 20' to Acropolis	€14,180	€49	75%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 5 (261)
63m2 Apt close to Metro/Airport/Hospitals	€9,407	€37	67%	1	1	1	€5	❌	❌	❌	Y / Y	⭐️ 5 (520)
Cozy apartment newly renovated near metro station	€19,996	€63	85%	1	1	3	€28	❌	❌	✅	Y / Y	⭐️ 5 (58)
Marley's Garden House	€11,845	€48	66%	1	1	1	€10	❌	❌	✅	Y / Y	⭐️ 5 (90)
Lovely & Comfortable Apartment near to the center	€11,088	€45	64%	1	1	2	€34	❌	❌	❌	Y / Y	⭐️ 5 (238)
Stylish apartment near Katechaki	€13,736	€57	66%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 5 (220)
CITY BREAK NEARBY METRO AND EXPRESS BUS AIRPORT	€22,627	€63	98%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 4.5 (35)
Little house in the city 3 min.from metro Panormou	€17,192	€54	83%	1	1	1	€14	❌	❌	✅	Y / Y	⭐️ 5 (352)
Central private terrace studio	€10,173	€42	62%	1	1	2	€24	❌	❌	✅	N / N	⭐️ 0 (2)
Katehaki Cosy Apartment	€17,891	€60	80%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 5 (267)
Apartment 11: Fresh & Bright @ Panormou Metro Stn	€18,077	€97	51%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (48)
Apartment 12: Fresh & Bright @ Panormou Metro Stn	€14,048	€107	36%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Best View Katechaki Bridge Metro	€17,662	€48	95%	1	1	1	€20	❌	❌	❌	N / Y	⭐️ 5 (39)
Sofia amazing view studio Athens center	€13,741	€44	84%	1	1	1	€14	❌	❌	❌	N / Y	⭐️ 5 (430)
Lovely Flat Near Metro Station With Free Parking	€12,600	€82	41%	1	1	2	€20	❌	❌	❌	Y / Y	⭐️ 5 (30)
Acropolis Panorama Studio	€13,112	€43	84%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 4.5 (12)
Orange Garden στο Χαλάνδρι.	€20,487	€80	70%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (173)
Athens Sensual Suite	€9,307	€48	53%	1	1	1	€0	❌	❌	❌	N / N	⭐️ 4.5 (61)
Little house in Kipseli	€7,099	€33	59%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (22)
Downtown Athens apartment	€9,620	€45	58%	1	1	1	€0	❌	❌	❌	Y / N	⭐️ 4.5 (52)
Athens choice - Next to metro	€9,439	€44	56%	1	1	1	€10	❌	❌	❌	N / Y	⭐️ 4.5 (83)
Vasos apartment	€25,101	€74	93%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (73)
Vamelon P7 Penthouse	€21,169	€93	62%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Ανακαινισμένο Στούντιο σε Ήσυχη Περιοχή 7λ Μετρό	€9,762	€34	79%	1	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.5 (522)
Athens Paradise Apartament 50 sqm Near To Metro #2	€18,085	€60	83%	1	1	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Vivian modern apartment	€14,920	€66	62%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Vamelon P6	€18,448	€83	61%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cozy One-Bedroom Apartment \| Olygreen Athens	€36,701	€152	66%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (21)
City Nest Apartment by Cloudkeys	€8,984	€59	39%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
A living piece of arch.design -A brant new patio	€14,257	€53	70%	1	2	1	€28	❌	❌	✅	Y / Y	⭐️ 5 (163)
Jimmy's ground level Apartment	€8,563	€39	58%	1	1	3	€10	❌	❌	❌	N / Y	⭐️ 4.8 (21)
Unique Architecture Stone House	€20,213	€75	74%	1	1.5	1	€0	❌	❌	✅	Y / Y	⭐️ 5 (104)
Sunny apartment with beautifull view	€11,368	€41	76%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Newly Renovated Cosy Studio Downtown Athens!	€12,097	€36	93%	1	1	1	€0	❌	❌	✅	Y / N	⭐️ 4.5 (64)
Aphrodite Home	€8,634	€39	52%	1	1	1	€38	❌	❌	❌	Y / Y	⭐️ 4 (16)

Return Metrics

129.19% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€3,852	€7,705	€11,557	€15,410	€19,263	€38,526	€115,578
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€9	€18	€28	€38	€49	€110	€519
Down Payment	€130	€130	€130	€130	€130	€130	€130
Property Appreciation	€19	€39	€60	€81	€103	€223	€927
Total Return	€4,011	€7,893	€11,776	€15,660	€19,546	€38,990	€117,156

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

129.19%

Cap Rate

598.04%

Return on Investment

130.15%

Parnithos Psichiko, 154 52

1 bed • 1 bath • 2 guests

Purchase Price

Inquire about this property

Contact Athanasios

5667

Airbnb Investor Score

€3,852

Annual Profit

598.0%

Cap Rate

129.2%

Cash on Cash

€15,006

Annual Revenue

BNBCalc predicts this property will get $60 per night with 68% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€15,085

Avg annual revenue

68%

Avg occupancy rate

€60

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

€3,853

Profit

Revenue

€15,006

Operating Expenses

€11,118

Operating Income

€3,887

Mortgage & Taxes

€35

Profit (Cash Flow)

€3,853

€2,982

Cash Investment

Down Payment

€130

Renos & Furnishing

€2,833

Closing Costs

€20

Total

€2,982

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

129.19%

Cap Rate

598.04%

Return on Investment

130.15%