Ag. Ioannis Diakoftis Mykonos Greece
For Sale
Reduced to 7,000,000€
For Sale
Reduced to 7,000,000€ 8,500,000€ - Hotels For Sale Greece
Greek Exclusive Properties — Investment Analysis
Complex A — Flagship Estate
Financial Overview
26 keys · 6 villas & maisonettes · 1,200 m² built · Ano Diakoftis, Mykonos · Renovated 2018 · Available independently or as part of the full estate
Complex A — standalone
€7,000,000
26 keys · 6 villas & maisonettes · 3 private pools · Operational today
A + B — combined
€13,800,000
38 keys · fully operational · sea views · best value per key
2024 projected revenue (A)
€587,000
Owner projection at conservative occupancy. Active management unlocks significant further upside.
€7M
Standalone price
26
Keys
6
Villas & units
3
Private pools
1
Shared pool
2
Jacuzzis
9.4
Booking.com
€2,250
Peak night (Villa 4)
Fully licensed (GNTO)New licences on Mykonos effectively prohibited — irreplaceable asset.
Sea & Mykonos Town viewsElevated Kanalia peninsula position with unobstructed panoramic views.
6 independent unitsConversion flexibility — can be redesigned to accommodate more rooms.
Underperforming assetOwner runs at partial capacity. Active buyer unlocks immediate revenue uplift.
Unit breakdown — Complex A
6 independent units across 4 buildings — each with private pool or shared pool access.
Villa 1 · 6 bedrooms
PoolPrivate
Peak rate (Jul/Aug)€2,250/night
Shoulder (Jun/Sep)€1,500/night
Low (Apr/Oct)€1,000/night
2026 projected season~€219,000
Villa 2 · 4 bedrooms
PoolPrivate
Peak rate (Jul/Aug)€1,132/night
Shoulder (Jun/Sep)€874/night
Low (Apr/Oct)€437/night
2026 projected season~€108,000
Bungalow 1 · 2 bedrooms
PoolPrivate
Peak rate (Jul/Aug)€952/night
Shoulder (Jun/Sep)€717/night
Low (Apr/Oct)€492/night
2026 projected season~€91,500
Bungalow 2 · 2 bedrooms
PoolShared
Peak rate (Jul/Aug)€538/night
Shoulder (Jun/Sep)€437/night
Low (Apr/Oct)€190/night
2026 projected season~€51,500
Maisonette 1 · 4 bedrooms
PoolShared
Peak rate (Jul/Aug)€952/night
Shoulder (Jun/Sep)€806/night
Low (Apr/Oct)€437/night
2026 projected season~€91,500
Maisonette 2 · 6 bedrooms
PoolPrivate Jacuzzi + Shared
Peak rate (Jul/Aug)€1,149/night
Shoulder (Jun/Sep)€975/night
Low (Apr/Oct)€560/night
2026 projected season~€110,000
2024 Nightly rental rates — Complex A (per unit)
Rates provided by owner. 2026 projections apply +12% index for current Mykonos market conditions.
| Unit | Apr | May | Jun | Jul | Aug | Sep | Oct |
|---|---|---|---|---|---|---|---|
| 1A · 6-bed Villa | €440 | €550 | €780 | €1,010 | €1,010 | €710 | €440 |
| 1B · 2-bed Bungalow | €220 | €320 | €440 | €660 | €660 | €440 | €220 |
| 2A · 4-bed Villa | €390 | €460 | €720 | €850 | €850 | €640 | €390 |
| 2B · 2-bed Bungalow | €170 | €220 | €390 | €480 | €480 | €330 | €165 |
| 3AB · 4+6-bed Maisonette | €500 | €660 | €870 | €1,025 | €1,025 | €830 | €550 |
| 4 · 6-bed Villa (flagship) | €1,000 | €1,500 | €1,500 | €2,250 | €2,250 | €1,500 | €1,000 |
| Peak night — all units | €2,720 | €3,710 | €4,700 | €6,275 | €6,275 | €4,450 | €2,765 |
2024 projected season revenue — Complex A
Based on owner-provided night-stay projections: Apr 10n · May 18n · Jun 20n · Jul 28n · Aug 25n · Sep 15n · Oct 10n
| Unit | Apr 10 nights |
May 18 nights |
Jun 20 nights |
Jul 28 nights |
Aug 25 nights |
Sep 15 nights |
Oct 10 nights |
Total |
|---|
Historical performance — Complexes A & B combined (2022–2025)
Complex A is the primary revenue driver, representing ~68% of combined A+B income based on key count and unit mix weighting.
| Year | A+B NOI (€) | Est. A share (€) | Avg ADR (€) | Occupancy | A+B FCF (€) |
|---|
A+B Combined NOI
Complex A estimated share (~68%)
Year-on-year performance (A+B)
ADR growth 2023 vs 2022+7%
ADR growth 2024 vs 2023+7%
ADR adj. 2025 vs 2024−6% (tactical)
FCF growth 2023 vs 2022+11%
FCF growth 2024 vs 2023+8%
FCF adj. 2025 vs 2024−4% (tactical)
Complex A specifications
Land4,000 m²
Built area1,200 m²
Buildings4 independent
Units / bedrooms6 units · 26 rooms
Pools3 private + 1 shared + 2 Jacuzzis
Service area4 staff rooms · 2 garages · laundry
Asking price (standalone)€7,000,000
Asking price (with B)€13,800,000
Legal statusFully licensed (GNTO)
Forward return scenarios — full portfolio (A+B+C, 2026–2029)
Complex A is the core income engine. IRR figures reflect the full three-complex investment as modelled in the Project Opulor financial analysis.
Conservative
11.5%
Portfolio IRR
MoIC1.49×
Cumul. FCF 26–29€4.3M
Avg ADR€689
Avg occupancy67%
Exit price 2029€15.0M
Basic Base case
17.0%
Portfolio IRR
MoIC1.78×
Cumul. FCF 26–29€4.7M
Avg ADR€707
Avg occupancy70%
Exit price 2029€18.5M
Optimistic Upside
22.6%
Portfolio IRR
MoIC2.12×
Cumul. FCF 26–29€5.1M
Avg ADR€717
Avg occupancy76%
Exit price 2029€22.5M
Complex A is the flagship revenue asset and primary income driver of the estate, available independently at €7,000,000 or as part of the combined A+B acquisition at €13,800,000 — offering a lower cost per key and immediate additional income. Complex A's 26 keys and premium villa positioning (peak rates up to €2,250/night) make it the strongest yield contributor in the portfolio. At €7M, the implied price per built m² is €5,833/m² — well below the €7,000–€10,000/m² benchmark for luxury built property in comparable Mykonos areas (Ornos, Psarou). Luxury built m² replacement value for Complex A's 1,200 m² supports €8.4M–€12M — meaning the €7M standalone asking price represents a compelling entry discount to replacement cost. All projections are illustrative and not a guarantee of future performance.










