Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 10c-100 Cra. 29c, Medellín, Antioquia, 050021

1 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$39,118

Profit (Cash Flow)

$10,983

Cash on Cash Return

324.7%

Annual Revenue

$39,118

AirDNA projects $114/night at 73% occupancy ($30,395). Airbtics projects $106/night at 73% occupancy ($28,262). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 85% occupancy rate, $126 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,854$27,600$39,942$55,625
Occupancy61%73%85%92%
Nightly Rate$69$101$126$162

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$73,862
$207
97%
112$31✅✅❌Y / Y⭐️ 5 (68)
$11,868
$42
73%
111$17❌✅❌Y / Y⭐️ 4.5 (118)
$13,229
$47
74%
112$20❌✅✅Y / Y⭐️ 4.5 (156)
$9,013
$40
58%
111$18❌✅❌Y / Y⭐️ 4.5 (131)
$34,369
$108
85%
112$35✅✅❌Y / Y⭐️ 5 (102)
$23,428
$100
62%
111$46✅✅❌Y / Y⭐️ 5 (178)
$66,830
$260
69%
111$45✅✅❌Y / Y⭐️ 5 (89)
$26,014
$87
80%
111$30✅✅❌Y / Y⭐️ 5 (156)
$31,655
$98
87%
111$30✅✅❌Y / Y⭐️ 5 (9)
$22,849
$68
90%
111$25✅✅❌Y / Y⭐️ 5 (277)
$37,456
$106
95%
111$30✅✅❌Y / Y⭐️ 5 (148)
$12,846
$41
83%
111$17❌❌❌Y / Y⭐️ 5 (139)
$42,418
$135
85%
112$30✅✅❌Y / Y⭐️ 5 (84)
$10,465
$46
58%
111$25❌❌✅N / Y⭐️ 5 (90)
$26,994
$79
92%
112$28✅✅❌Y / Y⭐️ 5 (483)
$28,459
$102
75%
111$20✅✅✅Y / Y⭐️ 5 (248)
$46,046
$151
81%
111$61✅✅❌Y / Y⭐️ 5 (194)
$45,020
$152
79%
111$63✅✅❌Y / Y⭐️ 5 (223)
$30,415
$132
61%
121$63✅✅❌Y / Y⭐️ 5 (217)
$31,143
$124
67%
111$46✅✅❌Y / Y⭐️ 5 (232)
$33,148
$141
61%
121$55✅✅❌Y / Y⭐️ 5 (134)
$31,205
$91
92%
111$35✅✅❌Y / Y⭐️ 5 (305)
$37,728
$119
85%
112$35✅✅❌Y / Y⭐️ 5 (48)
$51,407
$160
87%
111$35✅✅❌Y / Y⭐️ 5 (99)
$12,967
$62
54%
112$35❌✅❌Y / Y⭐️ 5 (14)
$30,995
$96
87%
111$30✅✅❌Y / Y⭐️ 4.5 (63)
$44,023
$185
64%
111$63✅✅❌Y / Y⭐️ 5 (221)
$16,126
$45
95%
111$20❌❌✅Y / Y⭐️ 4.8 (75)
$19,376
$102
50%
111$25❌❌✅Y / Y⭐️ 5 (99)
$16,765
$65
68%
111$20❌✅❌Y / Y⭐️ 4.5 (126)
$15,227
$76
52%
112$35❌❌❌Y / Y⭐️ 4.5 (43)
$29,882
$119
67%
111$46✅✅❌Y / Y⭐️ 5 (186)
$31,522
$124
69%
111$10✅✅❌Y / Y⭐️ 5 (275)
$30,191
$100
80%
111$63✅✅❌Y / Y⭐️ 5 (269)
$49,213
$223
59%
111$43✅❌❌Y / Y⭐️ 5 (12)
$25,659
$85
81%
121$35✅❌✅Y / Y⭐️ 5 (79)
$14,679
$57
67%
111$35❌❌❌Y / Y⭐️ 4.5 (120)
$10,224
$70
38%
122$23❌❌❌Y / Y⭐️ 4.7 (33)
$24,621
$107
59%
111$63✅✅❌Y / Y⭐️ 5 (87)
$24,154
$102
62%
11.51$63✅✅❌Y / Y⭐️ 5 (232)

Return Metrics

324.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,982$21,965$32,948$43,930$54,913$109,826$329,480
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$10,982$21,965$32,948$43,930$54,913$109,826$329,480

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

324.73%

Payback Period Days

112

Return on Investment

324.73%

property-location

10c-100 Cra. 29c Medellín, Antioquia, 050021

1 bed • 1.5 bath • 4 guests

$39,118

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $114/night at 73% occupancy ($30,395.6). Airbtics projects $106/night at 73% occupancy ($28,262).

Top 28% of comparables

Top 28% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$29,337

Avg annual revenue

73%

Avg occupancy rate

$106

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

$30k

$50k

$75k

Sign up to see the data on 40 all comparables

$10,983

Profit

Revenue

$39,118

Operating Expenses

$13,735

Operating Income

$25,383

Net Effective Rent

$14,400

Profit (Cash Flow)

$10,983

$3,382

Cash Investment

Renos & Furnishing

$3,282

Setup Costs

$100

Total

$3,382

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

324.73%

Payback Period Days

112