BNBCalc Short Term Rental Rental Arbitrage Analysis Peanias, Zografou, ,

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$26,677

Profit (Cash Flow)

$8,311

Cash on Cash Return

173.6%

Annual Revenue

$26,677

AirDNA projects $71/night at 66% occupancy ($17,115). Airbtics projects $85/night at 64% occupancy ($19,869). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 83% occupancy rate, $88 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,787	$19,826	$27,334	$41,342
Occupancy	44%	69%	83%	92%
Nightly Rate	$60	$77	$88	$120

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2 Bdr Apartment Close to Children's Hospital	$18,635	$80	59%	2	2	1	$73	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
stylish zografou apartement	$26,534	$86	81%	2	2	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Zografou's Hidden Gem - Athens Charming Home	$22,393	$64	92%	2	1	3	$38	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
3-Storey Family Home, City View & Private Parking!	$49,808	$254	53%	2	2	2	$81	❌	✅	❌	Y / Y	⭐️ 4.7 (17)
Cozy Apartment - Greecing	$29,986	$92	85%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Apartment ideal for family/4persons	$19,764	$150	36%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Apartamento Central	$24,902	$84	81%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Modern and Luxury apartment	$18,299	$83	56%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 5 (5)
Hermes Apartments\| 2 bedrooms\| great facilities!	$24,706	$79	84%	2	1	1	$27	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Art apartment in the city center	$15,034	$55	74%	2	1	1	$38	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Cozy and sunny apartment	$14,909	$54	73%	2	1	2	$22	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Modern city center apartment - Hilton area/Ilisia	$19,975	$73	73%	2	1	2	$32	❌	❌	❌	N / Y	⭐️ 4.9 (19)
Διαμέρισμα με παιδικό δωμάτιο στην πόλη Αθήνα.	$21,154	$61	91%	2	1	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (21)
114宾至如归	$12,962	$44	76%	2	1	2	$30	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Penthouse with fabulous views Zografou	$13,059	$68	50%	2	1	2	$27	❌	❌	❌	Y / N	⭐️ 2.8 (4)
Special Offer! Flat in Goudi close to City Center	$22,977	$146	43%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Vivian comfortable Penthouse Apartment 90m2	$14,223	$58	67%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Ceasaria Boutique Lux	$28,384	$118	64%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Flowery Ribbon	$18,036	$56	88%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
	$12,090	$67	49%	2	1	4	$43	❌	❌	❌	Y / Y	⭐️ 5 (11)
2 Bedroom Penthouse Athens City center	$27,866	$94	81%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Spacious APT W/ Private Patio Ideal for Families!	$14,362	$109	36%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Afrodite's Apartment	$9,556	$59	44%	2	1	4	$9	❌	❌	❌	N / Y	⭐️ 5 (36)
Grec appartement	$13,062	$83	43%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Zografou Bright Getaway - Athens City Escape	$16,860	$64	72%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Spacious apartment for family & work	$30,646	$93	89%	2	1	3	$54	❌	❌	✅	Y / Y	⭐️ 5 (4)
Bright, Spacious & Cozy Flat	$19,325	$55	96%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Spacious apartment near the center of Athens.	$27,084	$74	100%	2	2	3	$43	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Spacious sunny apartment	$18,835	$62	83%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)
Painters apartment	$23,094	$84	74%	2	1	1	$43	❌	❌	✅	Y / Y	⭐️ 5 (9)
The Botsaris Den	$7,972	$66	33%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Diamond Home 19, ideal place, near the University	$19,311	$54	95%	2	1	1	$43	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Newly Renovated 2 Bedroom Cozy Apartment in the Ci	$11,658	$49	65%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Funky apartment in Zografou	$18,943	$85	56%	2	1	2	$43	❌	❌	❌	Y / Y	⭐️ 4.5 (2)
Lovingly restored top floor apartment	$14,884	$88	45%	2	1	3	$32	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Traditional family apartment.	$12,078	$90	35%	2	1	1	$11	❌	❌	❌	Y / Y	⭐️ 5 (5)
A cozy family apartment	$17,934	$49	100%	2	1	2	$33	❌	❌	❌	Y / N	⭐️ 5 (1)

Return Metrics

173.57% 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)	$8,310	$16,621	$24,932	$33,243	$41,554	$83,109	$249,327
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	$8,310	$16,621	$24,932	$33,243	$41,554	$83,109	$249,327

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

173.57%

Payback Period Days

210

Return on Investment

173.57%

Peanias Zografou

2 bed • 1 bath • 4 guests

Monthly Rent

$26,677

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $71/night at 66% occupancy.Projected nightly rate is $85/night at 64% occupancy.

Occupancy Rate

Top 26% 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.

$19,112

Avg annual revenue

64%

Avg occupancy rate

$85

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

$20k

$35k

$50k

$8,311

Profit

Revenue

$26,677

Operating Expenses

$12,367

Operating Income

$14,311

Net Effective Rent

$6,000

Profit (Cash Flow)

$8,311

$4,788

Cash Investment

Renos & Furnishing

$4,688

Setup Costs

$100

Total

$4,788

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

173.57%

Payback Period Days

210