BNBCalc.com Rental Arbitrage Analysis Report of Kalamiotou 10, Athina 105 60, Greece

6 bed • 6 bath • 6 guests • $2,500

BNB

Calc

Return Metrics

31.35% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

31.35%

Payback Period Days

1164

Return on Investment

31.35%

Annual Revenue

$144,900

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,570

Annual Expenses

$30,837

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,767

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,207

Management & Platform Fees

$362

Platform Fee (i.e. Airbnb)

$362

Property Manager Fee

$0

10 Kalamiotou Athina, 105 60

6 bed • 6 bath • 6 guests • $2,500

Edit my contact card

Annual Revenue

$144,900

Profit (Cash Flow)

$84,063

Payback in 1164 days

Cash on Cash Return

31.4%

Annual Revenue

$144,900

AirDNA projects $684/night at 58% occupancy ($144,900)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.35% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

31.35%

Payback Period Days

1164