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 Paxos - Antipaxos, Greece

2 bed • 1.5 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€52,688

Profit (Cash Flow)

€8,404

Cash on Cash Return

191.3%

Annual Revenue

€52,688

Airbtics projects €206/night at 70% occupancy ($52,687). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, €206 rate per night.

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

Percentiles25%50%75%90%
Revenue€23,863€55,005€83,728€103,214
Occupancy43%79%89%95%
Nightly Rate€151€189€256€294

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
ELINA'S HOUSE

No image available

€40,809
€295
36%
222€49❌❌❌Y / Y⭐️ 5 (3)
Garden home Paxos Gaios

No image available

€18,893
€135
37%
222€29❌❌✅Y / Y⭐️ 4.5 (3)
Villas in Paxos

No image available

€26,080
€193
37%
225€0✅❌✅N / Y⭐️ 0 (2)
Dolphin Villa 2

No image available

€45,970
€154
80%
214€49✅❌❌N / Y⭐️ 4.5 (10)
Hara Luxury House Gaios

No image available

€84,008
€294
78%
22.52€0❌❌✅Y / Y⭐️ 0 (2)
Dolphin Villa 3

No image available

€45,792
€156
79%
214€49✅❌❌Y / Y⭐️ 4.6 (11)
Villa Dionisis

No image available

€36,105
€113
87%
221€0✅❌❌Y / Y⭐️ 4.5 (7)
Villa Kantada Eleni

No image available

€36,935
€113
89%
221€0✅❌❌Y / Y⭐️ 4.5 (5)
Billy's House

No image available

€27,874
€84
91%
213€0❌❌❌Y / Y⭐️ 5 (54)
Villa Stelios

No image available

€29,879
€113
72%
221€0✅❌❌Y / Y⭐️ 4 (8)
Casa Calma

No image available

€107,011
€325
90%
234€0✅❌❌Y / Y⭐️ 5 (9)
Villa Avgerini I: Stunning pool and sea views

No image available

€58,041
€160
99%
213€0✅❌❌Y / Y⭐️ 5 (17)
Takitos Villa: Seaside property ideal for families

No image available

€51,565
€185
76%
227€0✅❌❌Y / Y⭐️ 5 (23)
Suite Home Villa Paxos

No image available

€71,841
€239
82%
222€0✅❌✅Y / Y⭐️ 0 (2)
Fabulous villa by the sea-with pool

No image available

€41,658
€184
62%
227€0✅❌❌Y / Y⭐️ 5 (16)
Apeiron II Villa - Sunny, Modern, Pool - walk to Gaios

No image available

€91,991
€265
95%
221€0✅❌❌Y / Y⭐️ 5 (6)
Spiros Apartments 1

No image available

€39,656
€126
86%
212€0❌❌❌Y / Y⭐️ 0 (2)
Eco-friendly Nereidi Villas Paxos - Anfitrite

No image available

€24,782
€154
44%
215€0❌❌✅N / N⭐️ 5 (5)
Villa Teti in Paxos

No image available

€71,801
€196
100%
225€0✅❌✅N / Y⭐️ 5 (19)
Eco-friendly Nereidi Villas Paxos - Taleia

No image available

€23,092
€154
41%
215€0❌❌✅N / Y⭐️ 0 (2)
Dolphin Villa 1

No image available

€36,495
€154
63%
214€49✅❌❌Y / Y⭐️ 4.7 (10)
Villa Agave in Paxos

No image available

€49,564
€178
76%
215€0❌❌✅N / Y⭐️ 5 (3)
Villa Petros

No image available

€37,415
€128
80%
221€0✅❌❌Y / Y⭐️ 4 (10)
Mare Villa Ciel - Private pool - Sea View

No image available

€49,137
€197
68%
224€10✅❌❌Y / Y⭐️ 4.5 (20)
Tritonia villa

No image available

€82,757
€259
87%
233€39❌❌❌Y / Y⭐️ 5 (13)
Villa Kiki Paxos Ozias

No image available

€66,537
€200
91%
223€0❌❌❌N / Y⭐️ 5 (8)
Vive Mar Paxos

No image available

€49,156
€139
96%
213€49❌❌✅N / Y⭐️ 5 (3)
Anthia's House

No image available

€45,560
€143
87%
211€0❌❌❌Y / Y⭐️ 5 (8)
Countryside apartment

No image available

€40,745
€125
89%
214€0❌❌❌N / N⭐️ 5 (12)
Areti Villa

No image available

€34,610
€256
37%
221€0✅❌❌Y / Y⭐️ 0 (1)
Amfitriti Villa

No image available

€38,597
€251
42%
221€0✅❌❌Y / Y⭐️ 0 (1)
Villa Avgerini II: Breathtaking views with pool

No image available

€54,850
€165
91%
213€0✅❌❌Y / Y⭐️ 0 (1)
Apeiron I Villa - Instaworthy Views. Ace Location.

No image available

€86,686
€255
93%
221€0✅❌❌Y / Y⭐️ 5 (4)
Villa Simos by Paxos Magic Holidays

No image available

€57,995
€256
62%
225€0✅❌❌Y / Y⭐️ 5 (4)
Triton Nest

No image available

€74,571
€509
40%
227€0✅❌❌Y / Y⭐️ 0 (0)
Porto Gaios House

No image available

€69,648
€196
97%
21.53€0❌❌❌Y / Y⭐️ 5 (3)
Cozy Villa with Pool next to the beach in Paxos.

No image available

€39,311
€275
39%
231€0✅❌❌Y / Y⭐️ 0 (0)
Casa Soula Cottage in Gaios

No image available

€64,050
€199
88%
213€0❌❌❌N / N⭐️ 0 (0)

Return Metrics

191.29% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€8,404€16,808€25,213€33,617€42,021€84,043€252,131
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€8,404€16,808€25,213€33,617€42,021€84,043€252,131

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

191.29%

Payback Period Days

190

Return on Investment

191.29%

property-location

Paxos - Antipaxos

2 bed • 1.5 bath • 4 guests

€52,688

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Airbtics projects €206/night at 70% occupancy ($52,687).

Top 63% of comparables

Top 36% 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.

€50,111

Avg annual revenue

70%

Avg occupancy rate

€206

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

€15k

€45k

€75k

€110k

Sign up to see the data on 40 all comparables

€8,404

Profit

Revenue

€52,688

Operating Expenses

€14,284

Operating Income

€38,404

Net Effective Rent

€30,000

Profit (Cash Flow)

€8,404

€4,393

Cash Investment

Renos & Furnishing

€4,303

Setup Costs

€90

Total

€4,393

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

191.29%

Payback Period Days

190

🤩

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