BNBCalc Short Term Rental Rental Arbitrage Analysis 75a31 Cra. 73a, Bogotá, Bogotá, 111051

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$4,661

Profit (Cash Flow)

-$5,572

Cash on Cash Return

-169.5%

Annual Revenue

$4,661

AirDNA projects $18/night at 63% occupancy ($4,141). Airbtics projects $22/night at 58% occupancy ($4,660). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 58% occupancy rate, $22 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$3,467	$4,694	$7,399	$8,601
Occupancy	46%	59%	73%	79%
Nightly Rate	$20	$21	$27	$29

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Flat WIFI, Mall Titan Plaza	$3,931	$24	39%	1	1	3	$24	❌	❌	✅	N / N	⭐️ 5 (72)
Apartaestudio independiente en Bogota	$5,344	$20	73%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (5)
Flat WIFI, Mall Titan Plaza-Tu casa lejos de casa	$4,122	$27	40%	1	1	2	$24	❌	❌	✅	N / N	⭐️ 5 (83)
Apartaestudio Loft cálido y moderno en Bogotá	$7,991	$27	79%	1	1	1	$8	❌	❌	❌	Y / N	⭐️ 5 (46)
Bonito aparta estudio central	$5,100	$21	64%	1	1	1	$5	❌	❌	✅	Y / N	⭐️ 5 (7)
Apartaestudio, acogedor e independiente.	$3,322	$15	57%	1	1	3	$8	❌	❌	❌	Y / N	⭐️ 5 (43)
Affordable studio with everything you need	$4,850	$21	61%	1	1	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (96)
Estudio Acogedor, Cómodo y Estratégico	$5,510	$19	76%	1	1	1	$8	❌	❌	✅	N / Y	⭐️ 5 (103)
Comfortable and Independent Apartment	$4,922	$19	68%	1	1	1	$8	❌	❌	✅	Y / Y	⭐️ 5 (92)
Apartaestudio en Bogota!	$6,368	$20	87%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (9)
Acogedor Aparta Estudio con terraza	$6,002	$20	79%	1	1	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (89)
Estratégico Estudio con Todo lo Necesario	$6,018	$19	84%	1	1	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (71)
Acogedor apartaestudio.	$3,587	$28	35%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 4.5 (32)
Long stay special, studio apartmennt / Titan Plaza	$7,181	$22	88%	1	1	4	$9	❌	❌	✅	Y / Y	⭐️ 5 (53)
Lindo apartamento cerca a Titan Plaza	$4,222	$28	39%	1	1	3	$24	❌	❌	✅	N / N	⭐️ 5 (62)
Aparta-estudio en zona residencial cerca a todo	$5,076	$27	50%	1	1	1	$10	❌	❌	✅	N / Y	⭐️ 4.7 (60)
Céntrico y acogedor aparta estudio	$4,877	$23	56%	1	1	1	$13	❌	❌	✅	Y / N	⭐️ 4.3 (27)
Apartamento Independiente	$5,829	$20	77%	1	1	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (65)
Duplex con todas comodidades	$3,858	$31	34%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (44)
Apartaestudio piso 15 + terraza	$4,304	$24	49%	1	1	5	$0	❌	❌	✅	Y / N	⭐️ 5 (1)
Magnifico aparta-estudio	$2,055	$11	50%	1	1	3	$12	❌	❌	❌	Y / N	⭐️ 5 (3)
Estudio cómodo e independiente	$3,739	$15	65%	1	1	3	$8	❌	❌	❌	Y / N	⭐️ 5 (30)
Estudio cerca del C.C Titán Plaza AP.201	$3,657	$19	49%	1	1	365	$11	❌	❌	✅	Y / N	⭐️ 4.5 (42)
Apartaestudio entero cerca a aeropuerto Bogota	$3,617	$21	45%	1	1	2	$13	❌	❌	✅	Y / Y	⭐️ 5 (4)
Excelente aparta estudio	$5,428	$20	72%	1	1	2	$13	❌	❌	✅	Y / N	⭐️ 5 (15)
Cómodo apartamento	$5,226	$28	51%	1	1	15	$0	❌	❌	❌	N / N	⭐️ 4 (8)
Apartamento central	$5,201	$29	49%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4 (24)
Moderno departamento central y privado	$5,877	$22	73%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (39)
Apartaestudio, cuenta con lavadora y secadora	$4,605	$20	62%	1	1	3	$11	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
The Best Apartaestudio	$5,687	$21	74%	1	1	3	$0	❌	❌	✅	Y / N	⭐️ 5 (8)
Encantador aparta estudio cerca al aeropuerto	$3,496	$20	46%	1	1	3	$16	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cálido apartamento	$4,172	$30	38%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (14)
Tu lugar perfecto	$5,504	$32	47%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (11)
ESTUDIO ENTERO NUEVO CERCA C.C TITAN PLAZA 1.8 MES	$4,875	$18	74%	1	1	30	$12	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
APTA ESTUDIO ENTERO CERCA CC TITAN PLAZA. 1,8 MES	$5,313	$22	66%	1	2	30	$12	❌	❌	✅	Y / N	⭐️ 4.6 (12)
tu lugar perfecto "80"	$6,207	$32	53%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (3)
201. Apartamento cerca del CC Titán. Av Boyaca	$4,992	$22	62%	1	1	3	$11	❌	❌	✅	Y / N	⭐️ 4.5 (25)
Acogedor, lindo, aseo 100%, excelente ubicación	$4,860	$16	83%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)

Return Metrics

-169.46% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,572	-$11,144	-$16,716	-$22,288	-$27,860	-$55,721	-$167,164
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$5,572	-$11,144	-$16,716	-$22,288	-$27,860	-$55,721	-$167,164

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-169.46%

Payback Period Days

Return on Investment

-169.46%

75a31 Cra. 73a 203 Bogotá, Bogotá, 111051

1 bed • 1 bath • 2 guests

Monthly Rent

$4,661

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $18/night at 63% occupancy.Projected nightly rate is $22/night at 58% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$4,802

Avg annual revenue

58%

Avg occupancy rate

$22

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

$10k

-$5,572

Profit

Revenue

$4,661

Operating Expenses

$9,945

Operating Income

-$5,284

Net Effective Rent

$288

Profit (Cash Flow)

-$5,572

$3,288

Cash Investment

Renos & Furnishing

$3,188

Setup Costs

$100

Total

$3,288

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-169.46%

Payback Period Days