BNBCalc Short Term Rental Investment Analysis 680002 Cl. 34 N, Bucaramanga, Santander, 680002

2 bed • 1.5 bath • 3 guests • $25

BNB

Calc

Annual Revenue

$7,703

Profit (Cash Flow)

-$3,802

Cap Rate

-15201.3%

Annual Revenue

$7,703

AirDNA projects $24/night at 52% occupancy ($4,558). Airbtics projects $37/night at 57% occupancy ($7,702). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 57% occupancy rate, $37 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,710	$6,564	$11,109	$14,508
Occupancy	48%	58%	69%	76%
Nightly Rate	$26	$30	$43	$51

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hermosa Cabaña Turquesa	$20,774	$172	33%	2	1	1	$0	✅	✅	✅	N / N	⭐️ 5 (12)
Near the UIS, stadium, la mercy clinic WIFI 225Mbp	$7,262	$31	64%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (74)
Apto moderno en San Francisco 103	$6,479	$30	58%	2	1	1	$10	❌	❌	❌	Y / N	⭐️ 5 (16)
Apartamento Moderno en San Alonso 302	$5,569	$28	52%	2	1	1	$10	❌	❌	❌	Y / N	⭐️ 5 (94)
Apartamento Moderno en San Alonso 402	$5,067	$28	47%	2	1	1	$10	❌	❌	❌	Y / N	⭐️ 5 (91)
Apartamento Cómodo y Central	$7,577	$30	69%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (124)
Acogedor Apto en San Francisco. Nuevo, 2 alcobas.	$4,136	$22	49%	2	2	2	$9	❌	❌	✅	Y / Y	⭐️ 4.5 (86)
Cerca al estadio y a la UIS, 500 megas WIFI	$7,261	$32	62%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (103)
Apartamento Moderno en San Alonso 201	$4,680	$26	47%	2	1	2	$10	❌	❌	❌	Y / N	⭐️ 5 (110)
Full-home.	$4,165	$21	51%	2	1	1	$16	❌	❌	❌	Y / N	⭐️ 5 (4)
Apto cerca a la UIS, UDI, SENA, Estadio	$5,521	$21	69%	2	1	1	$9	❌	❌	❌	Y / N	⭐️ 5 (35)
Apto moderno en San Francisco 206	$6,577	$33	53%	2	1	2	$10	❌	❌	✅	Y / N	⭐️ 5 (22)
Soniella Apto 502 - WAIWA HOST	$5,641	$26	58%	2	1	1	$5	❌	❌	✅	Y / N	⭐️ 5 (35)
2604 Apto privado con vista en el centro de B/ga	$13,031	$39	88%	2	2	1	$12	✅	✅	✅	Y / N	⭐️ 5 (49)
Lili Loft 702 -WAIWA HOST	$6,425	$37	46%	2	2	1	$5	❌	❌	✅	Y / N	⭐️ 5 (35)
Apartamento hermoso central	$12,473	$48	71%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (49)
Estrato 5, Apartamento 2 habitaciones y A/Ac	$9,614	$28	91%	2	1	2	$13	❌	❌	✅	Y / N	⭐️ 5 (91)
Strada Suites: High floor, Wifi, A/C	$11,119	$49	62%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (79)
AC Ciudad Bonita	$14,706	$51	77%	2	2	6	$19	✅	❌	✅	Y / N	⭐️ 5 (29)
Moderno apartamento en Cabecera del llano	$16,185	$57	76%	2	2	3	$16	❌	❌	✅	Y / Y	⭐️ 5 (58)
Cómodo, limpio y seguro. 402	$4,778	$19	64%	2	1	1	$16	❌	❌	❌	Y / N	⭐️ 4.5 (65)
Great apartment/ apartamento genial.	$5,684	$21	70%	2	1	1	$14	❌	❌	❌	Y / N	⭐️ 5 (26)
Dos habitaciones, dos baños, WIFI 480 Mbps Fibra	$8,081	$32	69%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (117)
Hermoso apartamento con espectacular terraza	$8,510	$39	58%	2	2	3	$21	✅	❌	✅	Y / N	⭐️ 5 (39)
hermoso apartamento amoblado con balcon exterior iluminado ventilado asensor piscina zona turco vig	$3,373	$25	36%	2	2	7	$13	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Karlo Apto 401P - WAIWA HOST	$8,245	$33	67%	2	2	1	$7	❌	❌	✅	Y / N	⭐️ 4.5 (24)
Cómodo y amplio en el lugar más seguro.	$8,860	$29	80%	2	2	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (24)
Cómodo apartamento con todos los servicios	$9,993	$35	75%	2	2	2	$13	✅	❌	✅	Y / Y	⭐️ 5 (44)
AC Bucaramanga Heights	$16,390	$58	76%	2	2	6	$19	✅	❌	✅	Y / N	⭐️ 5 (38)
Cozy apartment with panoramic views in Bolivar (St	$8,923	$46	53%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Apartamento familiar. Lujo y comodidad. 301	$5,013	$23	56%	2	1	1	$14	❌	❌	❌	Y / N	⭐️ 4.5 (19)
Edf graf 2 tu espacio ideal	$5,151	$26	53%	2	2	5	$16	❌	❌	❌	Y / N	⭐️ 5 (3)
Apto moderno en San Francisco 204	$4,220	$29	38%	2	1	2	$10	❌	❌	✅	Y / N	⭐️ 4.5 (10)
Apartamento Moderno en San Alonso 202	$4,774	$25	50%	2	1	1	$10	❌	❌	❌	Y / N	⭐️ 5 (101)
Apartamento familiar con Aire 2 alcobas 5 Personas	$6,129	$54	30%	2	2	1	$14	❌	✅	✅	Y / Y	⭐️ 4.5 (102)
Apto estudio en San Francisco 203	$3,807	$29	34%	2	1	1	$9	❌	❌	❌	Y / N	⭐️ 4.5 (22)
★Central, Iluminado, Moderno A/C TV WIFI Lavadora★	$9,242	$43	57%	2	2	2	$14	❌	❌	❌	Y / Y	⭐️ 5 (166)
Moderno, ubicación estratégica.	$6,010	$50	32%	2	2	1	$8	❌	❌	❌	Y / N	⭐️ 5 (3)
AC En el Corazón de la Ciudad Bonita	$10,820	$48	60%	2	2	6	$19	✅	❌	❌	Y / N	⭐️ 4.9 (45)

Return Metrics

-79.4% 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)	-$3,801	-$7,603	-$11,405	-$15,206	-$19,008	-$38,016	-$114,050
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$19	$19	$19	$19	$19	$19	$19
Down Payment	$5	$5	$5	$5	$5	$5	$5
Property Appreciation	$0	$1	$2	$3	$3	$8	$35
Total Return	-$3,775	-$7,576	-$11,377	-$15,178	-$18,979	-$37,983	-$113,989

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-79.4%

Cap Rate

-15,201.33%

Return on Investment

-79.38%

680002 Cl. 34 N Bucaramanga, Santander, 680002

2 bed • 1.5 bath • 3 guests

Purchase Price

-136300

Airbnb Investor Score

-$3,801

Annual Profit

-15201.3%

Cap Rate

-79.4%

Cash on Cash

$7,703

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $24/night at 52% occupancy.Projected nightly rate is $37/night at 57% occupancy.

Occupancy Rate

Top 53% 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.

$7,867

Avg annual revenue

57%

Avg occupancy rate

$37

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

-$3,802

Profit

Revenue

$7,703

Operating Expenses

$11,503

Operating Income

-$3,800

Mortgage & Taxes

Profit (Cash Flow)

-$3,802

$4,788

Cash Investment

Down Payment

Renos & Furnishing

$4,782

Closing Costs

Total

$4,788

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-79.4%

Cap Rate

-15,201.33%

Return on Investment

-79.38%