BNBCalc Short Term Rental Investment Analysis 35-16 Cra. 38, Bucaramanga, Santander, 680002

3 bed • 3 bath • 10 guests • $272,000

BNB

Calc

Annual Revenue

$9,873

Profit (Cash Flow)

-$3,909

Cap Rate

-0.7%

Annual Revenue

$9,873

AirDNA projects $48/night at 48% occupancy ($8,415). Airbtics projects $53/night at 51% occupancy ($9,872). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, $53 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,777	$8,627	$14,321	$20,087
Occupancy	41%	48%	63%	75%
Nightly Rate	$38	$48	$61	$72

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apto espectacular, amplio y moderno. Cabecera	$21,453	$77	75%	3	2.5	3	$21	❌	❌	✅	Y / N	⭐️ 5 (41)
Living•U City Home Casa en la ciudad	$15,209	$65	63%	3	3	1	$13	❌	❌	✅	Y / N	⭐️ 5 (24)
3 Bedroom 2 bathroom located in Cabecera	$8,495	$47	48%	3	2	1	$17	❌	❌	❌	Y / N	⭐️ 4.6 (45)
Hermoso Apartamento, con excelentes acabados, cercano a los Mejores sitios de Bucaramanga	$9,131	$38	64%	3	2	4	$16	❌	❌	❌	Y / Y	⭐️ 5 (40)
Hermoso apartamento 1 amplio con todo wifi, tv	$12,892	$55	63%	3	4.5	1	$16	❌	❌	❌	Y / N	⭐️ 4.5 (61)
Apartamento Quinta Etapa	$14,256	$80	47%	3	2	1	$26	✅	✅	✅	Y / N	⭐️ 0 (0)
Apartamento recien remodelado.	$7,490	$33	59%	3	2	1	$13	✅	❌	❌	N / N	⭐️ 5 (7)
Hermoso apartamento 2 amplio, excelente ubicación	$5,973	$48	34%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (35)
Privileged location Ade Cabecera	$11,174	$71	43%	3	2	20	$0	✅	❌	❌	Y / N	⭐️ 4.5 (3)
Amplia casa en super ubicación.	$5,117	$38	35%	3	2	1	$13	❌	❌	✅	Y / Y	⭐️ 5 (111)
Hermoso apartamento vigilancia 24/7. parqueo privd	$11,781	$53	60%	3	2	3	$13	✅	✅	✅	Y / N	⭐️ 5 (53)
Apartamento de 3 habitaciones	$8,273	$36	60%	3	1	1	$16	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Cerca de la clínica San Luis.	$7,225	$42	47%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (70)
Newly restored apartment in Sotomayor	$16,567	$93	48%	3	2	3	$16	❌	❌	❌	Y / N	⭐️ 5 (10)
Central Banking Area Apartment Close to everything	$8,907	$31	72%	3	2.5	2	$29	❌	❌	✅	Y / N	⭐️ 5 (52)
APTO AMOBLADO POR DIAS, SEMANAS O MESES	$9,986	$54	49%	3	2	3	$21	✅	❌	❌	Y / N	⭐️ 5 (32)
confortable y tranquilo	$6,614	$40	44%	3	2	4	$18	✅	❌	❌	Y / Y	⭐️ 5 (16)
Mejor ubicación y amplitud	$11,185	$65	46%	3	3.5	1	$26	❌	❌	✅	N / Y	⭐️ 5 (4)
Dominiq 601	$8,467	$36	61%	3	2	2	$18	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Apto amplio frente a la heroica	$8,912	$55	44%	3	2	2	$18	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Apto para 6 muy bien ubicado	$7,378	$63	32%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (16)
Ubicacion estrategica	$9,986	$40	68%	3	2	3	$18	✅	❌	✅	Y / Y	⭐️ 4.8 (7)
Espectacular Apartamento por mes	$7,200	$40	48%	3	2	30	$19	❌	❌	✅	Y / N	⭐️ 5 (30)
Acogedor Apto. - zona exclusiva	$13,506	$49	75%	3	2.5	15	$18	✅	✅	✅	Y / Y	⭐️ 5 (10)
Cozy and Spacious	$6,441	$40	44%	3	2	30	$22	❌	❌	✅	Y / N	⭐️ 4.7 (6)
Apto Central con piscina / GYM	$6,779	$59	31%	3	2	3	$18	❌	❌	✅	Y / N	⭐️ 0 (1)
Exclusivo apt 7 Personas, Cabecera - Bucaramanga.	$13,658	$72	50%	3	3	1	$13	❌	✅	✅	Y / N	⭐️ 4.3 (36)
Apto de lujo en sector exclusivo	$7,470	$55	36%	3	3	2	$16	❌	❌	❌	Y / N	⭐️ 4.7 (12)
Spacious apartment in Sotomayor-3 bedrooms	$6,645	$25	71%	3	2	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (8)
brand new aparment with a nice city view	$7,423	$39	52%	3	2	130	$16	✅	❌	✅	Y / Y	⭐️ 4.9 (11)
Condo en Bucaramanga , amplitud y comodidad	$9,525	$72	36%	3	3.5	2	$13	✅	❌	✅	Y / Y	⭐️ 4.5 (45)
Confortable y acogedor Apto en Bucaramanga	$8,198	$35	64%	3	2	30	$0	✅	❌	❌	Y / N	⭐️ 5 (2)
Penthouse en San Alonso	$7,109	$23	83%	3	2	14	$13	❌	❌	✅	Y / Y	⭐️ 5 (13)
Espectacular Penthouse La Mejor Vista Bucaramanga	$10,581	$49	59%	3	2	7	$20	❌	✅	✅	Y / N	⭐️ 4.7 (32)
Hermoso Apto en la mejor zona de Bucaramanga	$6,918	$21	90%	3	3	15	$26	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Bonito y amplio apartamento	$9,301	$33	77%	3	2	1	$12	✅	❌	❌	N / N	⭐️ 4.7 (20)

Return Metrics

-1.36% 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)	-$3,909	-$7,818	-$11,728	-$15,637	-$19,547	-$39,094	-$117,283
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000
Property Appreciation	$8,160	$16,564	$25,221	$34,138	$43,322	$93,545	$388,215
Total Return	$276,250	$280,745	$285,493	$290,500	$295,775	$326,450	$542,932

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.36%

Cap Rate

-0.68%

Return on Investment

1.48%

35-16 Cra. 38 1501 Bucaramanga, Santander, 680002

3 bed • 3 bath • 10 guests

Purchase Price

-15

Airbnb Investor Score

-$3,909

Annual Profit

-0.7%

Cap Rate

-1.4%

Cash on Cash

$9,873

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $48/night at 48% occupancy.Projected nightly rate is $53/night at 51% occupancy.

Occupancy Rate

Top 46% 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.

$9,250

Avg annual revenue

51%

Avg occupancy rate

$53

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

-$3,909

Profit

Revenue

$9,873

Operating Expenses

$11,742

Operating Income

-$1,869

Mortgage & Taxes

$2,040

Profit (Cash Flow)

-$3,909

$278,564

Cash Investment

Down Payment

$272,000

Renos & Furnishing

$6,564

Total

$278,564

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.36%

Cap Rate

-0.68%

Return on Investment

1.48%