BNBCalc Short Term Rental Rental Arbitrage Analysis Paxos - Antipaxos, Greece

2 bed • 1.5 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€51,695

Profit (Cash Flow)

€25,717

Cash on Cash Return

599.2%

Annual Revenue

€51,695

Airbtics projects €202/night at 70% occupancy ($51,694). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 70% occupancy rate, €202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	€22,231	€52,717	€81,751	€101,497
Occupancy	41%	79%	89%	95%
Nightly Rate	€148	€181	€250	€289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ELINA'S HOUSE	€37,785	€288	34%	2	2	2	€47	❌	❌	❌	Y / Y	⭐️ 5 (3)
Villas in Paxos	€25,477	€188	37%	2	2	5	€0	✅	❌	✅	N / Y	⭐️ 0 (2)
Dolphin Villa 2	€44,908	€150	80%	2	1	4	€47	✅	❌	❌	N / Y	⭐️ 4.5 (10)
Garden home Paxos Gaios	€18,785	€127	39%	2	2	2	€28	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Villa Stelios	€33,011	€119	76%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4 (8)
Dolphin Villa 3	€44,734	€152	79%	2	1	4	€47	✅	❌	❌	Y / Y	⭐️ 4.6 (11)
Villa Dionisis	€37,790	€119	87%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
Billy's House	€26,058	€78	91%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (54)
Hara Luxury House Gaios	€81,190	€300	74%	2	2.5	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Eco-friendly Nereidi Villas Paxos - Anfitrite	€21,458	€150	39%	2	1	5	€0	❌	❌	✅	N / N	⭐️ 5 (5)
Villa Teti in Paxos	€70,463	€193	100%	2	2	5	€0	✅	❌	✅	N / Y	⭐️ 5 (19)
Eco-friendly Nereidi Villas Paxos - Taleia	€20,358	€150	37%	2	1	5	€0	❌	❌	✅	N / Y	⭐️ 0 (2)
Villa Kantada Eleni	€36,669	€115	87%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Casa Calma	€104,537	€317	90%	2	3	4	€0	✅	❌	❌	Y / Y	⭐️ 5 (9)
Takitos Villa: Seaside property ideal for families	€49,639	€178	76%	2	2	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (23)
Apeiron II Villa - Sunny, Modern, Pool - walk to Gaios	€90,171	€259	95%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Spiros Apartments 1	€38,739	€123	86%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Dolphin Villa 1	€35,652	€150	63%	2	1	4	€47	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Villa Avgerini I: Stunning pool and sea views	€55,812	€156	98%	2	1	3	€0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Villa Agave in Paxos	€49,151	€177	76%	2	1	5	€0	❌	❌	✅	N / Y	⭐️ 5 (3)
Villa Petros	€39,897	€136	80%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 4 (10)
Mare Villa Ciel - Private pool - Sea View	€48,658	€195	68%	2	2	4	€10	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Tritonia villa	€80,005	€251	87%	2	3	3	€38	❌	❌	❌	Y / Y	⭐️ 5 (13)
Suite Home Villa Paxos	€77,298	€240	88%	2	2	2	€0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Villa Kiki Paxos Ozias	€67,343	€202	91%	2	2	3	€0	❌	❌	❌	N / Y	⭐️ 5 (8)
Vive Mar Paxos	€48,329	€137	96%	2	1	3	€47	❌	❌	✅	N / Y	⭐️ 5 (3)
Fabulous villa by the sea-with pool	€41,410	€171	66%	2	2	7	€0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Anthia's House	€44,507	€140	87%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Countryside apartment	€40,090	€123	89%	2	1	4	€0	❌	❌	❌	N / N	⭐️ 5 (12)
Areti Villa	€33,810	€250	37%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Amfitriti Villa	€37,705	€245	42%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Villa Avgerini II: Breathtaking views with pool	€54,166	€163	91%	2	1	3	€0	✅	❌	❌	Y / Y	⭐️ 0 (1)
Apeiron I Villa - Instaworthy Views. Ace Location.	€85,579	€251	93%	2	2	1	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Villa Simos by Paxos Magic Holidays	€58,050	€256	62%	2	2	5	€0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Triton Nest	€72,848	€498	40%	2	2	7	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cozy Villa with Pool next to the beach in Paxos.	€38,403	€269	39%	2	3	1	€0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Casa Soula Cottage in Gaios	€62,570	€194	88%	2	1	3	€0	❌	❌	❌	N / N	⭐️ 0 (0)
Porto Gaios House	€64,866	€185	96%	2	1.5	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

599.21% 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)	€25,716	€51,433	€77,150	€102,866	€128,583	€257,167	€771,502
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	€25,716	€51,433	€77,150	€102,866	€128,583	€257,167	€771,502

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

599.21%

Payback Period Days

Return on Investment

599.21%

Paxos - Antipaxos

2 bed • 1.5 bath • 4 guests

Monthly Rent

€51,695

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is €202/night at 70% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

€49,304

Avg annual revenue

70%

Avg occupancy rate

€202

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

€20k

€45k

€75k

€105k

€25,717

Profit

Revenue

€51,695

Operating Expenses

€13,978

Operating Income

€37,717

Net Effective Rent

€12,000

Profit (Cash Flow)

€25,717

€4,292

Cash Investment

Renos & Furnishing

€4,204

Setup Costs

€88

Total

€4,292

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

599.21%

Payback Period Days