Igoumenitsa - Kerkira
3 bed • 2 bath • 8 guests
Purchase Price
Airbnb Investor Score
$21,279
Annual Profit
10.7%
Cap Rate
21.6%
Cash on Cash
$59,842
Annual Revenue
BNBCalc predicts this property will get $256 per night with 64% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Occupancy Rate
Top 101% of comparables
Avg Daily Rate
Top 101% of comparables
Loading...
40
Airbnb Comparables
Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 40 all comparables
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.63%
Cap Rate
10.65%
Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$12,594
Deductible property tax
$3,000
Your total deduction
$33,001
Your adjusted annual income
$150,000 - $33,001 = $116,999
Taxes on $116,999 (30%)
$35,100
Your old tax bill
$45,000
Your new tax bill
$35,100
Estimated tax savings
$9,900
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com