BNBCalc Short Term Rental Investment Analysis 75C-86 Cl. 32F, Medellín, Antioquia, 050030

1 bed • 1.5 bath • 2 guests • $150,000

BNB

Calc

Annual Revenue

$17,601

Profit (Cash Flow)

-$2,991

Cap Rate

3.3%

Annual Revenue

$17,601

AirDNA projects $52/night at 71% occupancy ($13,484). Airbtics projects $48/night at 67% occupancy ($11,746). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 79% occupancy rate, $61 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,165	$10,941	$18,164	$24,686
Occupancy	59%	68%	79%	90%
Nightly Rate	$37	$43	$61	$73

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Aesthetic Loft in Laureles with A/C and WI-FI	$11,529	$45	70%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (43)
New apartment with terrace and garden	$18,621	$54	93%	1	1	1	$15	❌	❌	✅	Y / Y	⭐️ 5 (206)
NEW Designed Apt+Balcony+500mb	$13,341	$45	81%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Apartaestudio completo con todas las comodidades.	$5,490	$25	60%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (81)
NEW Designed Apt With A/C+Green Views	$14,347	$49	80%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Loft con encanto en Laureles	$10,484	$40	64%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 4.5 (36)
Extraordinario Estudio a 5 min de Laureles	$10,327	$38	66%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.8 (40)
Studio apartment eith Balcony-Laureles	$7,951	$43	50%	1	1	3	$15	❌	❌	❌	Y / N	⭐️ 5 (3)
Acogedor apto en Laureles cool con Aire/Ac	$5,403	$41	36%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (36)
Apartamento tranquilo situado en Laureles-Medellín	$9,151	$38	61%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 4.5 (19)
TheLuxe ApartaEstudio Laureles 5	$6,633	$19	94%	1	1	1	$5	❌	❌	❌	N / N	⭐️ 4.5 (75)
Estudio en Laureles Medellin	$6,724	$37	45%	1	1	2	$31	❌	❌	❌	N / N	⭐️ 4.9 (20)
Beautiful and Comfortable Loft	$10,020	$66	41%	1	1	4	$32	❌	❌	✅	Y / Y	⭐️ 5 (32)
TheLuxe ApartaEstudio Laureles 7	$5,963	$20	79%	1	1	1	$5	❌	❌	❌	N / N	⭐️ 4.5 (38)
Encantador Estudio en Laureles	$10,092	$37	70%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 4.6 (38)
Estudio Sereno en Laureles-Medellín	$10,498	$39	69%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 4.8 (27)
Encantador estudio con balcón en Laureles	$12,794	$36	90%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 4.8 (44)
Estancia Serena para Pareja en estudio en Laureles	$10,950	$33	85%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.7 (32)
Estudio Moderno y Céntrico en Medellín	$5,117	$27	45%	1	1	2	$31	❌	❌	❌	N / N	⭐️ 4.7 (22)
Hermoso Studio laureles Medellin	$10,492	$41	68%	1	1	1	$30	❌	❌	✅	N / N	⭐️ 5 (29)
Apartaestudio con parqueadero	$7,390	$45	43%	1	2	2	$16	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Urban Lux-Loft+Balcony Laureles	$16,941	$67	68%	1	1	1	$20	❌	❌	✅	Y / Y	⭐️ 5 (19)
Estudio industrial en laureles	$12,109	$66	48%	1	2	2	$35	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
NEW Unique Design+Naturally lit+500mb	$13,220	$43	84%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Laureles-1BR APT-Prime location/Great illumination	$9,135	$32	76%	1	1	2	$16	❌	❌	❌	Y / N	⭐️ 4.5 (21)
El mejor lugar y Completo para ti te espero	$7,267	$32	60%	1	1	30	$18	❌	❌	❌	Y / Y	⭐️ 5 (26)
Loft in Laureles	$10,248	$38	72%	1	1	7	$21	❌	❌	❌	Y / N	⭐️ 5 (9)
Charming and Comfy Hidden Spot in Laureles	$19,106	$73	71%	1	1	2	$15	❌	❌	✅	Y / Y	⭐️ 5 (44)
Laureles, Views, A/C, Top Floor, Fiber Internet	$27,004	$78	92%	1	1	1	$26	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Top Floor Gem: Views, A/C & Fiber in Laureles	$29,945	$87	92%	1	1.5	1	$26	❌	❌	❌	Y / Y	⭐️ 5 (126)
Slow Home, Live Locally!	$13,387	$64	56%	1	1.5	1	$30	❌	❌	✅	Y / N	⭐️ 4.5 (45)
Local, Cozy and Modern Laureles Experience	$26,204	$90	79%	1	1.5	2	$15	❌	❌	✅	Y / Y	⭐️ 5 (126)
NEW Designed Apt+Private Garden+500mb	$13,670	$45	83%	1	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
Slow Home, Locally!	$13,007	$58	60%	1	1.5	1	$30	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Slow Home, Live Locally!	$14,489	$61	64%	1	1.5	1	$25	❌	❌	✅	Y / N	⭐️ 5 (20)
Vive una experiencia de lujo. Excelente ubicación	$8,197	$65	34%	1	1	2	$18	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Increíble Loft en Laureles	$10,658	$43	67%	1	2	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (59)
Organic, Comfy & New loft in Laureles Quarter	$23,138	$92	68%	1	1.5	2	$15	❌	❌	✅	Y / Y	⭐️ 5 (94)
Loft cerca al segundo parque de laureles A/C	$7,966	$41	50%	1	2	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (3)
Confortable Apartaestudio 807-Laureles	$10,335	$38	73%	1	1.5	3	$15	❌	❌	❌	Y / N	⭐️ 4.5 (26)

Return Metrics

-7.91% 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)	-$2,990	-$5,981	-$8,972	-$11,963	-$14,953	-$29,907	-$89,723
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999	$119,999
Down Payment	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000	$30,000
Property Appreciation	$4,500	$9,135	$13,909	$18,826	$23,891	$51,587	$214,089
Total Return	$151,509	$153,153	$154,936	$156,863	$158,937	$171,679	$274,365

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.91%

Cap Rate

3.33%

Return on Investment

9.58%

75C-86 Cl. 32F Medellín, Antioquia, 050030

1 bed • 1.5 bath • 2 guests

Purchase Price

-25

Airbnb Investor Score

-$2,990

Annual Profit

3.3%

Cap Rate

-7.9%

Cash on Cash

$17,601

Annual Revenue

BNBCalc predicts this property will get $48 per night with 67% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$12,233

Avg annual revenue

67%

Avg occupancy rate

$48

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

$5k

$15k

$20k

$30k

-$2,991

Profit

Revenue

$17,601

Operating Expenses

$12,592

Operating Income

$5,009

Mortgage & Taxes

$8,000

Profit (Cash Flow)

-$2,991

$37,782

Cash Investment

Down Payment

$30,000

Renos & Furnishing

$3,282

Closing Costs

$4,500

Total

$37,782

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.91%

Cap Rate

3.33%

Return on Investment

9.58%