BNBCalc Short Term Rental Cohost Analysis 1A-25 Cra. 14a, Gaira, Magdalena, 470001

1 bed • 2 bath • 4 guests • $0

BNB

Calc

Owner income

$10,992

Per year

This Airbnb could earn an additional

$1,272

Per month vs a Long-Term Rental

Annual Revenue range

$6,985 - $18,673

Annual Revenue

$15,267

AirDNA projects $34/night at 55% occupancy ($6,830). Airbtics projects $36/night at 60% occupancy ($7,889). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, $55 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,974	$6,985	$15,542	$18,673
Occupancy	42%	58%	76%	88%
Nightly Rate	$25	$32	$55	$57

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Aluna Cabañas, cabaña con hermosa vista	$10,702	$34	86%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (463)
Hermoso Apto En El Rodadero	$8,059	$29	75%	1	1	3	$7	❌	❌	❌	N / N	⭐️ 0 (0)
Hermoso apartamento tipo loft en Gaira	$12,379	$58	57%	1	1	1	$13	✅	✅	❌	N / N	⭐️ 5 (4)
Lindo apartaestudio comodidad garantizada	$2,987	$17	48%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (85)
Aluna Cabañas, cabaña con hermosa vista, piso 1	$10,267	$33	85%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (368)
Apartamento en Santa Marta Itzamara 1	$3,126	$14	61%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (17)
Apartamento en Santa Marta Itzamara 2	$3,558	$18	54%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (6)
TINDARI 2 AMAZING STUDIO, WITH TERRACE 260 VIEW	$8,039	$57	37%	1	1	2	$8	❌	❌	❌	N / N	⭐️ 5 (121)
La casa de juana taganga	$18,074	$55	88%	1	1	1	$10	❌	❌	✅	N / N	⭐️ 5 (114)
Loft con espectacular vista a la Bahía de Taganga	$9,886	$37	73%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (171)
Loft espectacular vista jacuzzi privado en taganga	$4,209	$23	50%	1	1.5	1	$0	❌	✅	✅	N / Y	⭐️ 5 (312)
cabaña con hermosa vista al mar	$9,608	$35	75%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (60)
El Descanso. Apartaestudio en Taganga.	$8,052	$25	88%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (380)
Lindo apartamento con hermosas vistas y A/c	$2,760	$26	29%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (3)
Amplio Apto con A/c y balcon con vistas al mar	$3,568	$25	39%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (10)
Hermoso Bungalow en madera, balcón y vista al mar.	$13,322	$56	65%	1	1	1	$0	❌	✅	✅	N / Y	⭐️ 5 (236)
Cabaña con hermosa vista al mar, desayuno y A/c.	$11,126	$32	95%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (112)
Cabaña Paraíso 4 con jacuzzi y vista al mar	$16,653	$65	70%	1	1	1	$0	✅	✅	❌	N / N	⭐️ 5 (78)
Cabaña Paraíso 1 con hermosa vista al mar	$8,345	$57	40%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.5 (7)
Cabaña Paraíso 2 con jacuzzi y vista al mar	$12,133	$65	51%	1	1	1	$0	✅	✅	❌	N / N	⭐️ 5 (41)
El Cielo	$7,928	$57	38%	1	1	1	$0	❌	✅	✅	N / Y	⭐️ 5 (112)
Loft con balcón y vistas al mar 5	$3,162	$32	27%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 2.6 (6)
Studio with Shared Terraces and Ocean Views	$3,398	$22	41%	1	1	2	$12	❌	❌	✅	N / N	⭐️ 5 (65)
Apartamento espectacular vista al mar y desayuno	$11,353	$33	94%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (247)
Cabaña El Amanecer de Annapurna	$20,654	$57	99%	1	1	1	$0	❌	✅	❌	N / N	⭐️ 5 (364)
Large Apartment with Lookouts and Ocean View	$3,584	$22	42%	1	1	2	$12	❌	❌	✅	N / N	⭐️ 5 (36)
Ideal for nomads, 200 mg wifi, desk and sea view.	$7,389	$26	76%	1	1	1	$13	❌	❌	✅	Y / N	⭐️ 4.5 (66)
Estudio en Taganga + desayuno con vista al mar	$9,955	$32	85%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (169)
Private terrace and kitchen, 450Mg wifi	$10,226	$36	76%	1	1	1	$13	❌	❌	✅	Y / N	⭐️ 4.5 (46)
Cómodo, bello y cerca al mar	$12,288	$56	59%	1	1	3	$20	❌	❌	❌	N / N	⭐️ 5 (22)
Apartamento Central En Santa Marta	$2,108	$12	48%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (11)
Cottage with private terrace! Ideal for couples!	$7,487	$25	79%	1	1	1	$13	❌	❌	✅	Y / N	⭐️ 4.5 (100)
Loft con balcón y vistas al mar 6	$9,418	$31	83%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 3 (8)
Seaside Romance Studio Apartment	$4,270	$19	57%	1	1	2	$12	❌	❌	✅	N / Y	⭐️ 5 (22)
Cabaña Paraíso 3 con hermosa vista al mar	$9,179	$57	44%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (45)
Acogedor apto. en las montañas con desayuno y AC	$4,612	$30	42%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (86)
Tayrona Colors Hostel * Apt vista al mar #7	$4,216	$48	24%	1	1	1	$0	✅	❌	✅	N / N	⭐️ 5 (24)
Cabaña Paraíso 6 con hermosa vista al mar	$7,850	$55	39%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4 (8)
Apartamento Sencillo Bonito Sta. Marta	$2,737	$11	68%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (17)
TINDARI..... The most beatiful view !!!!!	$9,529	$54	48%	1	1	2	$8	❌	❌	❌	N / N	⭐️ 5 (61)

1A-25 Cra. 14a Gaira, Magdalena, 470001

1 bed • 2 bath • 4 guests

$15,267

Annual Revenue

BNBCalc predicts this property will get $36 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$8,204

Avg annual revenue

60%

Avg occupancy rate

$36

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

$0k

$10k

$15k

$20k

$3,053

Profit

Revenue

$15,267

Cleaning

$2,565

Cohost commission

$3,053

Owner payout

$10,992

$0

Cash Investment

Renos & Furnishing

Total