BNBCalc Short Term Rental Investment Analysis 16 sur 46 Cra 48A, Medellín, Antioquia, 050021

1 bed • 1.5 bath • 4 guests • $125,000

BNB

Calc

Annual Revenue

$8,309

Profit (Cash Flow)

-$4,198

Cap Rate

-2.6%

Annual Revenue

$8,309

AirDNA projects $36/night at 71% occupancy ($9,335). Airbtics projects $35/night at 65% occupancy ($8,309). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $35 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,553	$9,442	$11,490	$14,189
Occupancy	56%	64%	75%	87%
Nightly Rate	$26	$39	$40	$42

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A105. Affordable and Functional Apartment.	$7,745	$25	83%	1	1	1	$10	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
A205. Affordable and Functional Loft	$4,780	$24	51%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 5 (63)
A207. Affordable and Functional Loft	$5,973	$25	63%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
A202. Affordable and Functional Loft	$6,289	$24	69%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
- Herbazal Apt 804 + A/C + Coworking + Metro	$13,592	$48	74%	1	2	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
A206. Affordable and Functional Loft	$5,106	$25	53%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
A107. Affordable and Functional Loft	$5,733	$26	57%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
A203. Affordable and Functional Loft	$5,638	$25	59%	1	1	1	$10	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
A106. Affordable and Functional Apartament	$4,934	$24	51%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
- Blue & Terra Apt 1304 + Coworking + Metro	$12,009	$41	73%	1	2	1	$30	❌	❌	❌	Y / Y	⭐️ 4.7 (102)
A208. Affordable and Functional Loft	$6,257	$26	63%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
A108. Affordable and Functional Loft	$5,237	$24	57%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
A104: Affordable and Functional Loft	$5,291	$26	53%	1	1	1	$13	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
Espectacular apartamento en La Aguacatala, EAFIT	$5,664	$39	38%	1	1.5	1	$15	❌	❌	✅	Y / N	⭐️ 4.5 (47)
Las Vegas 1303, Perfect Location, Near Metro	$8,542	$26	88%	1	1.5	2	$21	❌	❌	✅	Y / Y	⭐️ 5 (83)
Cómodo y Central apartamento-El Poblado-Aguacatala	$6,334	$45	37%	1	1.5	1	$15	❌	❌	✅	Y / N	⭐️ 4.5 (100)
3th Fl, Air Cond Poblado Apartment, Balcony, Metro	$8,209	$31	69%	1	1.5	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (133)
12th F, Air Cond Poblado Apartment, Balcony, Metro	$9,917	$40	65%	1	1.5	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (146)
5th F, Air Cond, Poblado Apartment, Balcony, Metro	$10,781	$39	73%	1	1.5	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (156)
Las Vegas 1001 , Perfect Location, Near Metro	$10,413	$31	89%	1	1.5	2	$21	❌	❌	❌	Y / Y	⭐️ 5 (134)
Aparta estudio poblado vegas 901	$10,514	$38	73%	1	1.5	1	$18	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
Hermoso loft cerca al Poblado	$9,201	$40	61%	1	1.5	1	$15	❌	❌	✅	Y / N	⭐️ 5 (28)
Maravilloso apartamento cerca a La Aguacatala	$9,395	$41	61%	1	1.5	1	$15	❌	❌	✅	Y / N	⭐️ 4.5 (102)
- Eclectic Apt 601 + Coworking + Metro	$9,647	$39	60%	1	1.5	1	$30	❌	❌	❌	Y / N	⭐️ 5 (155)
Magnifico apartamento Aguacatala	$7,551	$39	51%	1	1.5	1	$15	❌	❌	✅	Y / N	⭐️ 5 (77)
11t F, Air Cond Poblado Apartment, Balcony, Metro	$10,809	$41	70%	1	2	1	$20	❌	❌	❌	Y / Y	⭐️ 4.3 (44)
-Poblado Apt 1401 + Coworking + Metro	$9,563	$41	57%	1	1.5	1	$30	❌	❌	❌	Y / N	⭐️ 5 (114)
302 Ap, Air Cond Poblado Apartment, Balcony, Metro	$10,898	$34	86%	1	1.5	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (139)
-Poblado Apt 1103 + Coworking + Metro	$10,493	$39	68%	1	1.5	1	$30	❌	❌	❌	Y / N	⭐️ 5 (129)
-Poblado Apt 301 + Coworking + Metro	$5,420	$39	32%	1	1.5	1	$30	❌	❌	❌	Y / N	⭐️ 5 (100)
Apartment with air conditioning, excellent view	$12,081	$42	75%	1	2	1	$20	❌	❌	✅	Y / N	⭐️ 4.7 (53)
-Poblado Apt 204 + Coworking + Metro	$7,288	$39	43%	1	1.5	1	$30	❌	❌	❌	Y / N	⭐️ 4.5 (120)
-Poblado Apt 1002 + Coworking + Metro	$9,454	$39	60%	1	1.5	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (136)
Las Vegas 504, Perfect Location, Near Metro	$9,390	$32	78%	1	1.5	2	$21	❌	❌	✅	Y / N	⭐️ 4.5 (18)
Prime Location! Apartment Near Metro 1202	$14,043	$42	87%	1	1.5	1	$21	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Prime Location! Apartment Near Metro 1004	$14,141	$42	89%	1	1.5	1	$21	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Prime Location! Apartment Near Metro 304	$14,152	$40	94%	1	1.5	2	$21	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
14th Fl, Air Cond Poblado Penthouse, Balcony Metro	$11,989	$38	84%	1	1.5	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (94)
Prime Location! Apartment Near Metro 502	$11,445	$38	77%	1	1.5	1	$21	❌	❌	❌	Y / Y	⭐️ 4.5 (212)
w* \| Spectacular 1BR with terrace in Poblado	$6,636	$44	35%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (105)

Return Metrics

-3.17% 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)	-$4,198	-$8,396	-$12,594	-$16,792	-$20,991	-$41,982	-$125,946
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$3,750	$7,612	$11,590	$15,688	$19,909	$42,989	$178,407
Total Return	$124,551	$124,216	$123,996	$123,895	$123,918	$126,007	$177,461

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.17%

Cap Rate

-2.6%

Return on Investment

-0.33%

16 sur 46 Cra 48A Medellín, Antioquia, 050021

1 bed • 1.5 bath • 4 guests

Purchase Price

-37

Airbnb Investor Score

-$4,198

Annual Profit

-2.6%

Cap Rate

-3.2%

Cash on Cash

$8,309

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $36/night at 71% occupancy.Projected nightly rate is $35/night at 65% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

40 Airbnb Comparables

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

$8,813

Avg annual revenue

65%

Avg occupancy rate

$35

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

-$4,198

Profit

Revenue

$8,309

Operating Expenses

$11,570

Operating Income

-$3,261

Mortgage & Taxes

$938

Profit (Cash Flow)

-$4,198

$128,282

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$3,282

Total

$128,282

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.17%

Cap Rate

-2.6%

Return on Investment

-0.33%