Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis Mpolovinenas, Chalkida, , 341 00

3 bed • 2 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€35,570

Profit (Cash Flow)

€15,312

Cash on Cash Return

243.9%

Annual Revenue

€35,570

AirDNA projects €81/night at 44% occupancy ($13,089). Airbtics projects €165/night at 46% occupancy ($27,693). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 54% occupancy rate, €180 rate per night.

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

Percentiles25%50%75%90%
Revenue€13,433€22,278€36,331€69,540
Occupancy33%42%54%68%
Nightly Rate€111€144€180€274

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
€14,614
€69
58%
312€0❌❌❌Y / Y⭐️ 5 (11)
€49,152
€186
72%
332€26❌❌✅Y / Y⭐️ 5 (16)
€18,981
€127
38%
313€32❌❌❌Y / Y⭐️ 5 (4)
€16,736
€127
36%
313€0❌❌✅Y / Y⭐️ 4.7 (3)
€13,413
€68
54%
311€0❌❌❌Y / Y⭐️ 5 (33)
€32,648
€190
46%
341€21❌❌✅Y / Y⭐️ 5 (8)
€25,466
€134
52%
321€0❌❌❌Y / Y⭐️ 5 (82)
€16,466
€112
40%
312€0❌❌✅Y / Y⭐️ 5 (11)
€42,437
€169
68%
334€52❌❌❌Y / Y⭐️ 5 (72)
€28,064
€145
50%
312€37❌✅✅Y / Y⭐️ 5 (25)
€22,978
€160
39%
333€42❌❌❌Y / Y⭐️ 0 (0)
€22,474
€150
38%
321€51❌❌❌Y / Y⭐️ 4.8 (6)
€34,494
€175
54%
322€0❌❌❌Y / Y⭐️ 5 (7)
€66,556
€331
55%
322€0✅❌❌Y / Y⭐️ 4.5 (7)
€51,236
€347
40%
321€52❌❌❌Y / Y⭐️ 5 (2)
€21,682
€159
36%
333€73❌❌❌Y / Y⭐️ 4.8 (13)
€12,156
€106
31%
333€42❌❌❌Y / Y⭐️ 5 (2)
€36,280
€132
75%
334€42✅✅✅Y / Y⭐️ 5 (8)
€87,155
€595
40%
335€0✅❌❌Y / Y⭐️ 5 (3)
€12,649
€105
33%
331€0✅❌✅Y / Y⭐️ 0 (0)
€18,461
€99
51%
322€0❌❌✅N / N⭐️ 4 (1)
€16,990
€74
63%
312€0❌❌✅Y / Y⭐️ 4.8 (11)
€26,151
€144
49%
322€30❌❌✅Y / Y⭐️ 5 (2)
€25,247
€180
38%
323€42❌❌❌Y / Y⭐️ 5 (1)
€12,789
€103
34%
325€31❌❌❌Y / Y⭐️ 5 (1)
€54,680
€143
100%
3210€73✅❌✅Y / Y⭐️ 5 (18)
€39,828
€160
66%
323€73❌❌❌Y / Y⭐️ 4.9 (11)
€51,037
€297
47%
322€0❌❌✅Y / Y⭐️ 0 (1)
€25,648
€133
52%
325€11❌❌✅Y / Y⭐️ 5 (2)
€22,429
€77
80%
322€42❌❌✅Y / Y⭐️ 4.9 (19)
€20,920
€127
45%
323€0❌❌✅Y / Y⭐️ 3.5 (2)
€30,908
€272
31%
323€0❌✅❌Y / Y⭐️ 5 (3)
€17,885
€81
60%
321€0❌❌✅Y / Y⭐️ 5 (4)

Return Metrics

243.85% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€15,311€30,623€45,935€61,247€76,559€153,119€459,357
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€15,311€30,623€45,935€61,247€76,559€153,119€459,357

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

243.85%

Payback Period Days

149

Return on Investment

243.85%

property-location

Mpolovinenas Chalkida, 341 00

3 bed • 2 bath • 8 guests

€35,570

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €81/night at 44% occupancy.Projected nightly rate is €165/night at 46% occupancy.

Top 28% of comparables

Top 28% 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.

€27,306

Avg annual revenue

46%

Avg occupancy rate

€165

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

€10k

€35k

€60k

€90k

Sign up to see the data on 40 all comparables

€15,312

Profit

Revenue

€35,570

Operating Expenses

€13,058

Operating Income

€22,512

Net Effective Rent

€7,200

Profit (Cash Flow)

€15,312

€6,279

Cash Investment

Renos & Furnishing

€6,182

Setup Costs

€97

Total

€6,279

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

243.85%

Payback Period Days

149