BNBCalc Short Term Rental Rental Arbitrage Analysis Kalamiotou 10, Athina 105 60, Greece

6 bed • 6 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$144,900

Profit (Cash Flow)

$90,921

Cash on Cash Return

33.9%

Annual Revenue

$144,900

AirDNA projects $684/night at 58% occupancy ($144,899).

BNB Calc projects a 57.99999999999999% occupancy rate, $684 rate per night.

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

Return Metrics

33.91% 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)	$90,920	$181,841	$272,761	$363,682	$454,603	$909,206	$2,727,619
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	$90,920	$181,841	$272,761	$363,682	$454,603	$909,206	$2,727,619

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.91%

Payback Period Days

1077

Return on Investment

33.91%

10 Kalamiotou Athina, 105 60

6 bed • 6 bath • 6 guests

Monthly Rent

$144,900

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$90,921

Profit

Revenue

$144,900

Operating Expenses

$23,979

Operating Income

$120,921

Net Effective Rent

$30,000

Profit (Cash Flow)

$90,921

$268,100

Cash Investment

Renos & Furnishing

$265,500

Setup Costs

$2,600

Total

$268,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

33.91%

Payback Period Days

1077