BNBCalc Short Term Rental Cohost Analysis 1 Sur97 Cra. 37a, Medellín, Antioquia, 050022

5 bed • 6 bath • 12 guests • $0

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$70,301

Per year

This Airbnb could earn an additional

$8,137

Per month vs a Long-Term Rental

Annual Revenue range

$44,088 - $167,767

Annual Revenue

$97,641

AirDNA projects $411/night at 69% occupancy ($103,579). Airbtics projects $407/night at 37% occupancy ($55,002). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $399 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,250	$44,088	$86,117	$167,767
Occupancy	26%	35%	42%	63%
Nightly Rate	$254	$343	$558	$724

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Villa High speed internet Panoramic views	$63,110	$526	32%	5	5	3	$195	✅	✅	❌	N / Y	⭐️ 4.8 (51)
Medellín Moderna Suite Doble+ 6 Cuartos 4 baños	$44,765	$151	81%	6	4	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cabaña en Caldas Antioquia	$14,855	$97	41%	5	4	1	$13	✅	❌	❌	Y / N	⭐️ 4.8 (33)
Luxurious Retreat in Nature's Embrace	$65,851	$692	26%	5	8	2	$0	✅	❌	✅	Y / N	⭐️ 5 (2)
Finca with 2 pools + river	$142,938	$566	69%	5	7	1	$0	✅	✅	✅	Y / N	⭐️ 5 (9)
Six bedroom luxurious Villa (free airport pick-up	$127,663	$871	40%	6	8	2	$99	✅	✅	✅	Y / Y	⭐️ 5 (1)
Amazing El Poblado Views-Modern Villa 10pplJacuzzi	$75,964	$358	57%	6	6	1	$90	❌	✅	✅	Y / Y	⭐️ 4.7 (46)
Sedona Farm Home+ Large groups + Hot tub + Animals	$44,293	$464	26%	5	7	3	$80	❌	✅	✅	Y / Y	⭐️ 5 (3)
Casa de campo privada cerca a Medellín	$14,990	$99	39%	5	3	1	$26	✅	❌	✅	Y / N	⭐️ 4.8 (6)
Luxury & modern house in Parcelación La Siria	$40,005	$403	27%	6	7	1	$30	✅	✅	❌	Y / N	⭐️ 5 (4)
Lujosa finca en La Siria con jacuzzi y piscina	$98,635	$815	33%	6	5	1	$33	✅	✅	❌	Y / N	⭐️ 5 (1)
Exclusiva Casa Campestre	$30,002	$250	32%	5	6	2	$60	✅	✅	✅	Y / Y	⭐️ 4.7 (10)
Casa del lago \| Estadía mágica	$79,951	$556	39%	5	7	1	$18	✅	✅	✅	Y / N	⭐️ 5 (3)
Agradable casa de campo con piscina	$39,396	$276	39%	5	5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Hermosa finca en el Retiro	$43,854	$230	52%	5	4	1	$31	❌	❌	✅	N / N	⭐️ 4 (2)
Finca La Morena	$25,312	$329	21%	5	5	2	$13	✅	❌	✅	N / N	⭐️ 4.9 (11)
Finca en La Siria con hermosa vista y piscina	$72,007	$728	27%	5	4	1	$33	✅	✅	❌	Y / N	⭐️ 5 (1)
Casa de campo en El Retiro	$17,802	$76	64%	5	4	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
La Casa del Samán	$35,906	$327	30%	5	5	2	$0	✅	❌	❌	N / N	⭐️ 5 (1)
Finca la palmerita, Titiribí Antioquía	$45,040	$612	20%	6	7	2	$39	✅	❌	✅	Y / Y	⭐️ 5 (1)
Beautifull Home /5BD/ Nice Pool	$51,341	$501	28%	5	7	1	$0	✅	✅	✅	Y / N	⭐️ 5 (1)
Siria Country House	$26,575	$310	23%	5	7	1	$75	✅	❌	✅	Y / N	⭐️ 3.5 (3)
el samán, amplio y cómodo para el disfrute total	$43,481	$270	44%	6	5	3	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Casafinca en el Retiro	$22,289	$406	15%	5	5	1	$0	✅	❌	❌	N / N	⭐️ 4 (1)
Pedacito de cielo para descansar y disfrutar!	$40,100	$249	44%	5	5	30	$0	❌	❌	✅	Y / N	⭐️ 5 (2)
Finca en la estrella con piscina	$16,800	$306	15%	5	6	2	$52	✅	❌	❌	Y / N	⭐️ 1 (1)
Farm Home+ Big groups + Hot tub + Ride Horses	$60,933	$450	37%	5	7	3	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Finca El Retiro Relax y Aventura	$49,496	$322	42%	5	5	1	$0	❌	✅	❌	Y / N	⭐️ 0 (0)
Med048 - Luxurious country villa near Medellin	$26,790	$732	10%	5	5	1	$120	✅	✅	❌	N / Y	⭐️ 0 (0)
Beautiful Amaga Mansion 5 Bedrooms - 8 Beds	$81,635	$628	34%	5	7	2	$100	✅	❌	✅	Y / N	⭐️ 4.7 (3)
Preciosa finca ★Piscina + BBQ ❤️ 1 hora de Medellin	$42,029	$256	40%	5	5	1	$32	✅	✅	✅	Y / Y	⭐️ 4.9 (44)
Villa Galicia Amaga Antioquia	$45,961	$182	69%	5	6	2	$16	✅	❌	✅	Y / Y	⭐️ 0 (0)

1 Sur97 Cra. 37a Medellín, Antioquia, 050022

5 bed • 6 bath • 12 guests

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

$97,641

Annual Revenue

BNBCalc predicts this property will get $407 per night with 37% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 7% of comparables

Avg Daily Rate

Top 45% of comparables

Seasonality

32 Airbnb Comparables

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

$50,930

Avg annual revenue

37%

Avg occupancy rate

$407

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

$15k

$55k

$100k

$145k

$19,528

Profit

Revenue

$97,641

Cleaning

$9,155

Cohost commission

$19,528

Owner payout

$70,301

$0

Cash Investment

Renos & Furnishing

Total