BNBCalc Short Term Rental Investment Analysis 10b-66 Cra. 35, Medellín, Antioquia, 050021

1 bed • 1 bath • 1 guests • $462,198

BNB

Calc

Report by:

Francisco Macia

francisco.macia92@gmail.com

Annual Revenue

$35,020

Profit (Cash Flow)

$12,211

Cap Rate

3.6%

Annual Revenue

$35,020

AirDNA projects $141/night at 68% occupancy ($35,019). Airbtics projects $115/night at 72% occupancy ($30,242). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,160	$27,892	$46,454	$55,053
Occupancy	70%	73%	81%	87%
Nightly Rate	$85	$102	$154	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Escape to an apt w/ jacuzzi & balcony-Provenza	$47,221	$151	83%	1	2	1	$50	✅	✅	❌	Y / Y	⭐️ 4.8 (54)
Elegante suite Poblado wake915	$60,061	$183	88%	1	2	1	$40	✅	✅	✅	Y / Y	⭐️ 5 (58)
Stunning Apt with jacuzzi near Provenza!	$44,149	$158	75%	1	2	1	$25	✅	✅	❌	Y / Y	⭐️ 4.4 (9)
Balcony & jacuzzi, perfect for relaxing, Medellin!	$39,259	$142	74%	1	2	1	$25	✅	✅	❌	Y / Y	⭐️ 4.7 (17)
Relax in style:Apt w/ jacuzzi and balcony-Provenza	$49,908	$153	86%	1	2	1	$50	✅	✅	❌	Y / Y	⭐️ 4.9 (44)
Cool apt: balcony, jacuzzi & views near Provenza!	$45,917	$159	78%	1	2	1	$25	✅	✅	❌	Y / Y	⭐️ 4.3 (8)
Stylish Apt: Jacuzzi, Balcony, Near Provenza	$44,946	$168	72%	1	2	1	$25	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
Place to relax Poblado Wake1215	$54,033	$183	79%	1	2	1	$40	✅	✅	✅	Y / Y	⭐️ 4.8 (53)
Discover provenza, Apt with balcony and jacuzzi.	$46,923	$161	77%	1	2	1	$50	✅	✅	❌	Y / Y	⭐️ 5 (43)
★ LUXURY LOFT JACUZZI AND TERRAZA ★BBQ IN LLERAS ✅	$54,846	$235	63%	1	2	1	$30	❌	✅	✅	N / Y	⭐️ 4.8 (32)
10th Street. Exclusive Suite in Provenza HOTEL 10	$32,518	$120	72%	1	2	1	$28	❌	❌	❌	N / Y	⭐️ 4.9 (113)
Blux 1-Bd with Panoramic Views	$14,340	$53	71%	1	2	2	$21	✅	❌	❌	Y / Y	⭐️ 4.7 (111)
Loft En Provenza, en el Poblado Medellin	$19,325	$80	66%	1	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Esplendido apto 1 habitación wifi, tv balcón	$18,780	$69	73%	1	2	2	$18	❌	❌	❌	Y / N	⭐️ 4.8 (58)
Provenza Modern Duplex, AC, Fast WIFI,Top Location	$27,743	$101	73%	1	2	2	$50	❌	❌	❌	N / Y	⭐️ 4.7 (75)
Best Location/Close to Provenza-Lleras/Quiet Zone	$21,680	$65	89%	1	2	4	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
Apartamento en Medellin (El Poblado)	$13,856	$50	73%	1	2	4	$18	❌	❌	✅	Y / N	⭐️ 4.8 (25)
Luxury 1BR Apt with private Balcony & Jacuzzi	$49,684	$144	92%	1	2	1	$30	✅	✅	❌	Y / Y	⭐️ 4.7 (89)
Unbeatable location @Poblado Fast WFi/AC/Laundry	$40,728	$125	87%	1	2	1	$35	✅	✅	✅	Y / Y	⭐️ 5 (83)
Your retreat w/ jacuzzi & balcony in Provenza.	$47,054	$158	80%	1	2	1	$25	✅	✅	❌	Y / Y	⭐️ 4.8 (24)
Marsella 405	$26,827	$83	87%	1	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (40)
\|EP\| Spectacular Provenza Apt W/Balcony, AC	$27,019	$101	71%	1	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Trendy luxury studio: standing desk/full kitchen	$24,800	$88	77%	1	2	30	$27	❌	❌	❌	Y / Y	⭐️ 5 (4)
Amazing 1bed 2Ba* Modern* great view* balcony	$14,552	$71	56%	1	2	30	$16	❌	❌	❌	Y / N	⭐️ 5 (7)
Exquisito estudio en Provenza	$32,852	$120	73%	1	2	1	$31	❌	❌	❌	Y / Y	⭐️ 5 (35)
Li1303_Broad & Nomada Apt in Poblado\|Amazing Views	$25,218	$101	68%	1	2	28	$60	✅	✅	✅	Y / Y	⭐️ 5 (6)
Apartamento Nuevo Provenza Medellín	$29,940	$99	82%	1	2	2	$21	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
\|EP\| Vibrant Apt in Provenza w/King Bed,AC,Balcony	$52,432	$194	73%	1	2	1	$25	❌	✅	❌	Y / Y	⭐️ 5 (25)
Apt with balcony, jacuzzi, & stunning views.	$50,420	$163	82%	1	1	1	$50	✅	✅	❌	Y / Y	⭐️ 4.9 (53)
El mejor punto del poblado/provenza /300Mbp	$10,665	$38	72%	1	1	2	$26	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Earl room (Breakfast/Daily cleaning included)	$20,002	$93	58%	1	1	1	$10	✅	❌	❌	N / Y	⭐️ 4.3 (3)
Consort room (Breakfast/Daily cleaning included)	$12,821	$86	39%	1	1	1	$10	✅	❌	❌	N / Y	⭐️ 4.3 (58)
Room with jacuzzi on balcony (Breakfast included)	$31,849	$103	83%	1	1	1	$16	✅	❌	❌	N / Y	⭐️ 4.5 (13)
Lord room (Breakfast/Daily cleaning included)	$19,482	$99	52%	1	1	1	$16	✅	✅	❌	N / Y	⭐️ 4.5 (14)
Suite junior with jacuzzi (Breakfast included)	$20,939	$104	54%	1	1	1	$16	✅	✅	❌	N / Y	⭐️ 4.7 (3)
Suite w/ jacuzzi Breakfast/Daily cleaning included	$16,465	$107	40%	1	1	1	$16	✅	✅	❌	N / Y	⭐️ 4.6 (116)
Private Loft With Balcony 210 Lleras Park	$26,222	$91	78%	1	1	1	$9	❌	❌	❌	N / Y	⭐️ 4.2 (4)
Private Lleras Park Double Loft - B202	$16,924	$60	76%	1	1	1	$9	❌	❌	❌	N / Y	⭐️ 4.3 (9)
Private loft with Balcony 213 Lleras Park	$27,266	$91	81%	1	1	1	$9	❌	❌	❌	N / Y	⭐️ 4 (6)
At the ❤️ of Provenza. Luxury beds, AC - 202	$13,696	$60	61%	1	1	2	$10	❌	❌	❌	N / N	⭐️ 4.5 (121)

Return Metrics

2.61% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,211	$24,422	$36,633	$48,845	$61,056	$122,112	$366,338
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$462,198	$462,198	$462,198	$462,198	$462,198	$462,198	$462,198
Property Appreciation	$13,865	$28,147	$42,858	$58,009	$73,616	$158,957	$659,677
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.61%

Cap Rate

3.63%

Return on Investment

5.5%

10b-66 Cra. 35 Medellín, Antioquia, 050021

1 bed • 1 bath • 1 guests

Purchase Price

$35,020

Annual Revenue

BNBCalc predicts this property will get $115 per night with 72% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$31,834

Avg annual revenue

72%

Avg occupancy rate

$115

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

$10k

$25k

$45k

$60k

$12,211

Profit

Revenue

$35,020

Operating Expenses

$18,233

Operating Income

$16,787

Mortgage & Taxes

$4,576

Profit (Cash Flow)

$12,211

$466,448

Cash Investment

Down Payment

$462,198

Renos & Furnishing

$4,250

Total

$466,448

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.61%

Cap Rate

3.63%

Return on Investment

5.5%