BNBCalc Short Term Rental Investment Analysis 100-120 Cra. 53, Barranquilla, Atlántico, 080020

1 bed • 1 bath • 4 guests • $83,400

BNB

Calc

Annual Revenue

$12,389

Profit (Cash Flow)

-$4,078

Cap Rate

0.4%

Annual Revenue

$12,389

AirDNA projects $55/night at 53% occupancy ($10,646). Airbtics projects $64/night at 53% occupancy ($12,389). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $64 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,157	$12,169	$16,226	$24,608
Occupancy	41%	53%	62%	75%
Nightly Rate	$54	$62	$70	$88

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moderno Apartaesudio Blue Gardens Piso 11	$8,073	$64	33%	1	1	2	$18	✅	❌	❌	Y / Y	⭐️ 5 (14)
Blue Gardens - Suite Espectacular por Buenavista	$14,066	$65	57%	1	1	1	$22	✅	❌	❌	Y / Y	⭐️ 5 (39)
Exclusive Loft Bluegardens Hilton Inn Apartments	$13,701	$50	73%	1	1	2	$18	❌	❌	✅	Y / Y	⭐️ 5 (34)
Apartamento exclusivo en hotel norte Riomar	$11,207	$58	52%	1	1	1	$8	❌	✅	❌	Y / Y	⭐️ 5 (39)
Bluegardens Hilton Inn Apartment	$17,206	$61	75%	1	1	1	$21	✅	❌	✅	Y / Y	⭐️ 5 (151)
Apartaestudio tipo LOFTmuy cerca del CC Buenavista	$16,330	$52	85%	1	1	2	$9	❌	❌	❌	Y / Y	⭐️ 5 (186)
Blue Gardens - Great Apartment (by Buenavista)	$10,062	$43	61%	1	1	1	$21	✅	❌	✅	Y / Y	⭐️ 5 (62)
Buenavista, hot water, rooftop pool, 150mb-Wifi	$10,915	$54	53%	1	1	1	$23	✅	❌	✅	Y / Y	⭐️ 5 (45)
Apartamento Hotel Hilton cerca al C.C. Buenavista	$17,854	$59	81%	1	1	1	$18	✅	❌	✅	N / Y	⭐️ 4.5 (33)
Exclusive Studio - ApartaSuite	$13,352	$64	57%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (18)
Apartamento en Ed. BlueGardens Hilton Barranquilla	$21,494	$88	66%	1	1	2	$16	✅	❌	✅	Y / N	⭐️ 4.8 (32)
Buenavista 703 Apto Con privilegiada Ubicación!	$8,896	$58	41%	1	2	3	$16	❌	❌	✅	N / Y	⭐️ 4.5 (8)
Apartamento Bluegardens Hilton Barranquilla	$8,481	$57	40%	1	1	2	$16	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
New + Cozy Studio-Apartament in Blue Gardens BAQ	$12,628	$71	48%	1	1	2	$10	✅	❌	❌	Y / Y	⭐️ 5 (36)
Apartamento sector exclusivo	$11,270	$64	47%	1	1	2	$13	✅	❌	✅	Y / Y	⭐️ 4.8 (16)
Apta Suite Blue Garden Buenavista	$13,648	$113	33%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Lujoso apartamento en Buenavista	$16,793	$62	74%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Apto 1 Hab. con Balcón - Zona CC Buenavista	$17,195	$63	74%	1	1	1	$10	✅	❌	❌	Y / N	⭐️ 5 (7)
Apartamento Blue Gardens	$15,477	$99	42%	1	1	1	$18	✅	❌	✅	Y / N	⭐️ 0 (2)
Acogedor Apto en Barranquilla	$11,858	$54	60%	1	1	1	$0	✅	❌	✅	Y / N	⭐️ 0 (3)
Modern apartment in Hilton Garden Hotel building	$17,749	$93	52%	1	1	2	$20	✅	❌	✅	Y / Y	⭐️ 5 (18)
Luxury Apartamento Hilton Wi-Fi, TV, Piscina, Gym	$9,506	$66	39%	1	1	1	$18	✅	❌	❌	N / Y	⭐️ 0 (0)
Modern apartment in the same tower as the Hilton	$11,278	$59	52%	1	1	1	$20	✅	❌	✅	Y / N	⭐️ 5 (4)
El Apartamento en Blue Gardens	$23,109	$86	73%	1	1	3	$22	❌	❌	✅	Y / N	⭐️ 0 (0)
Exclusivo apartaestudio/hotel Blue gardens.	$10,160	$48	57%	1	1	1	$12	✅	❌	✅	Y / N	⭐️ 4.8 (14)
Private Apartament - North Location	$22,290	$70	87%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (6)
Apto con ubicación privilegiada	$9,458	$68	38%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Condominio Blue Gardens, Riomar	$9,935	$59	46%	1	1	2	$22	✅	❌	✅	Y / Y	⭐️ 0 (1)
Apartaestudio 60Metros	$8,809	$51	46%	1	1	2	$18	✅	❌	❌	Y / Y	⭐️ 5 (3)
Apartamento sector exclusivo	$14,142	$84	46%	1	1	2	$0	✅	❌	✅	Y / N	⭐️ 5 (5)
VillaSantos 4C	$10,200	$51	54%	1	2	2	$10	❌	❌	❌	Y / Y	⭐️ 4.7 (36)
Apartamento Nuevo de Lujo zona Buenavista	$14,088	$70	55%	1	1	30	$0	❌	✅	❌	Y / Y	⭐️ 5 (3)
Acogedor apartamento zona Buenavista -Villa Santos	$7,851	$39	55%	1	1	30	$10	❌	❌	❌	Y / N	⭐️ 0 (1)
1Cozy bedroom Apartment by Mall	$8,555	$41	57%	1	1	1	$40	✅	❌	❌	Y / N	⭐️ 0 (1)
Blue Gardens Unique Studio and balcony, Blue Garde	$9,716	$45	59%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
Hermoso apartahotel exclusivo	$24,156	$66	100%	1	1	1	$0	✅	❌	✅	Y / N	⭐️ 5 (14)

Return Metrics

-18.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,077	-$8,155	-$12,232	-$16,310	-$20,387	-$40,775	-$122,327
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$66,719	$66,719	$66,719	$66,719	$66,719	$66,719	$66,719
Down Payment	$16,680	$16,680	$16,680	$16,680	$16,680	$16,680	$16,680
Property Appreciation	$2,502	$5,079	$7,733	$10,467	$13,283	$28,682	$119,033
Total Return	$81,824	$80,323	$78,900	$77,557	$76,295	$71,306	$80,105

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.22%

Cap Rate

0.44%

Return on Investment

-1.79%

100-120 Cra. 53 Barranquilla, Atlántico, 080020

1 bed • 1 bath • 4 guests

Purchase Price

-79

Airbnb Investor Score

-$4,077

Annual Profit

0.4%

Cap Rate

-18.2%

Cash on Cash

$12,389

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $55/night at 53% occupancy.Projected nightly rate is $64/night at 53% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$12,611

Avg annual revenue

53%

Avg occupancy rate

$64

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

$5k

$10k

$15k

$25k

-$4,078

Profit

Revenue

$12,389

Operating Expenses

$12,019

Operating Income

$370

Mortgage & Taxes

$4,448

Profit (Cash Flow)

-$4,078

$22,370

Cash Investment

Down Payment

$16,680

Renos & Furnishing

$3,188

Closing Costs

$2,502

Total

$22,370

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.22%

Cap Rate

0.44%

Return on Investment

-1.79%