BNBCalc Short Term Rental Investment Analysis 74-78 Cl. 30A, Medellín, Antioquia, 050030

1 bed • 1 bath • 1 guests • $200,000

BNB

Calc

Annual Revenue

$6,173

Profit (Cash Flow)

-$15,829

Cap Rate

-2.6%

Annual Revenue

$6,173

AirDNA projects $23/night at 64% occupancy ($5,376). Airbtics projects $26/night at 65% occupancy ($6,172). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $26 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,980	$6,395	$9,056	$11,314
Occupancy	50%	65%	80%	91%
Nightly Rate	$21	$26	$30	$33

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moderno y cómodo apartaestudio, Laureles, Medellín	$4,279	$22	50%	1	1	1	$12	❌	❌	❌	Y / N	⭐️ 5 (71)
Hermoso y moderno apartaestudio, Laureles,Medellín	$6,200	$26	63%	1	1	1	$12	❌	❌	❌	Y / N	⭐️ 5 (46)
¡*Loft con aire acondicionado,central y fast wifi!	$4,942	$27	50%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (72)
TheLuxe ApartaEstudio Laureles 1	$5,956	$19	84%	1	1	1	$5	❌	❌	❌	Y / N	⭐️ 4.5 (38)
Central and Close to laureles	$18,203	$52	94%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (14)
TheLuxe ApartaEstudio Laureles 4	$5,897	$19	83%	1	1	1	$5	❌	❌	❌	N / N	⭐️ 4.5 (47)
5. Nuevo apartaestudio en Laureles, Medellín	$6,032	$24	66%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (74)
Adorable tiny Apt in top location: Belén	$8,980	$26	92%	1	1	2	$16	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Loft cerca a Laureles	$5,856	$25	64%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (70)
Hermoso y central apartaestudio en Medellín	$7,590	$34	61%	1	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (58)
~•handsome apartment for tourists in Medellin	$5,818	$20	78%	1	1	3	$6	❌	❌	✅	Y / Y	⭐️ 5 (81)
Excelente Ubicación, apartamento Medellin	$5,710	$20	78%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (292)
4. Agradable apartaestudio, Laureles- Medellín	$6,879	$26	69%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (42)
2. Confortable apartaestudio en Laureles, Medellín	$6,474	$26	65%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (48)
Nogal Loft 301 - WIFI - Hot Water - Centric	$8,646	$35	63%	1	1	2	$21	❌	❌	✅	Y / N	⭐️ 5 (28)
Nogal Loft All You Need - Hot Water -WiFi - Washer	$5,720	$30	50%	1	1	2	$21	❌	❌	✅	Y / N	⭐️ 4.5 (28)
Estudio privado Cerca a la 70, aeropuerto, BMX	$4,999	$19	70%	1	1	2	$10	❌	❌	❌	N / N	⭐️ 4.5 (61)
2-room unit, bathroom and kitchen. Cozy design	$4,425	$31	39%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
Moderno Apartaestudio en Belén	$4,685	$32	40%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (28)
Apto estudio - 1 hab - balcón - nómadas digitales	$5,321	$21	66%	1	1	3	$16	❌	❌	✅	N / N	⭐️ 4.5 (29)
Lindo y cómodo Apartaestudio! Laureles.	$4,270	$29	39%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Hermoso Apartaestudio con Gran Vista en Rosales	$10,650	$31	91%	1	1	1	$18	❌	❌	❌	Y / N	⭐️ 5 (49)
Amazing View Great Studio Apartment in Rosales	$10,760	$31	93%	1	1	1	$16	❌	❌	❌	Y / N	⭐️ 5 (147)
7. Lindo apartaestudio en Laureles, Medellín	$7,140	$28	67%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (25)
Confortable apto 303 en Belén	$6,149	$21	80%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (82)
BEST PRICE Apartment in front of Molinos Mall 503	$11,871	$33	94%	1	1	2	$21	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
202) Habitación, baño compartido - zona tranquila	$2,992	$18	41%	1	1	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (49)
Loft Belén Rosales central	$4,870	$29	44%	1	1	2	$8	❌	❌	❌	N / N	⭐️ 4.5 (10)
BEST PRICE Apartment in front of Molinos Mall 505	$9,703	$29	86%	1	1	2	$21	❌	❌	❌	Y / Y	⭐️ 4.7 (118)
Lindo apartamento cerca a Laureles	$3,513	$24	40%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
201 APARTAESTUDIO AMOBLADO EN BELEN ROSALES	$2,434	$19	35%	1	1.5	30	$39	❌	❌	❌	Y / N	⭐️ 5 (25)
1. Acogedor apartaestudio en Laureles, Medellín	$6,902	$24	75%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (72)
Loft central area Laureles	$3,686	$30	32%	1	1	1	$12	❌	❌	✅	Y / N	⭐️ 4.5 (30)
3. Hermoso apartaestudio en Laureles, Medellín	$6,617	$24	73%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (89)
2 Medellin loft rosales balcony spot next laureles	$4,231	$22	50%	1	1	1	$17	❌	❌	✅	Y / N	⭐️ 4 (7)
HERMOSO APARTA LOFT EN LAURELES MALIBU.	$3,915	$17	62%	1	1.5	1	$2	❌	❌	✅	Y / Y	⭐️ 4.5 (187)
Cómodo y hermoso apartaestudio con wiffi	$8,805	$27	88%	1	1	2	$11	❌	❌	❌	Y / Y	⭐️ 5 (43)
Cómodo Apartaestudio tipo Loft para viajeros	$7,681	$39	53%	1	1	4	$21	❌	❌	✅	Y / N	⭐️ 4.5 (16)
Cozy Well located near Laureles	$6,254	$28	58%	1	1	1	$17	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Acogedor y tranquilo, hermoso jardín!	$10,097	$30	90%	1	1	5	$18	❌	❌	❌	Y / N	⭐️ 5 (18)

Return Metrics

-32.18% 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)	-$15,828	-$31,657	-$47,486	-$63,314	-$79,143	-$158,287	-$474,862
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999	$159,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$190,171	$180,522	$171,059	$161,786	$152,711	$110,495	$10,590

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-32.18%

Cap Rate

-2.58%

Return on Investment

-14.25%

74-78 Cl. 30A Medellín, Antioquia, 050030

1 bed • 1 bath • 1 guests

Purchase Price

-144

Airbnb Investor Score

-$15,828

Annual Profit

-2.6%

Cap Rate

-32.2%

Cash on Cash

$6,173

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $23/night at 64% occupancy.Projected nightly rate is $26/night at 65% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$6,628

Avg annual revenue

65%

Avg occupancy rate

$26

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

$5k

$15k

$20k

-$15,829

Profit

Revenue

$6,173

Operating Expenses

$11,335

Operating Income

-$5,162

Mortgage & Taxes

$10,666

Profit (Cash Flow)

-$15,829

$49,188

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$3,188

Closing Costs

$6,000

Total

$49,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-32.18%

Cap Rate

-2.58%

Return on Investment

-14.25%