BNBCalc Short Term Rental Cohost Analysis 8a-154 Cra. 37, Medellín, Antioquia, 050021

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Owner income

$35,131

Per year

This Airbnb could earn an additional

$4,066

Per month vs a Long-Term Rental

Annual Revenue range

$45,295 - $103,232

Annual Revenue

$48,793

AirDNA projects $182/night at 57% occupancy ($37,890). Airbtics projects $183/night at 73% occupancy ($48,792). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 73% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,814	$45,295	$74,951	$103,232
Occupancy	65%	71%	83%	90%
Nightly Rate	$107	$172	$243	$309

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Primavera Building 401	$29,550	$173	45%	2	2	1	$31	❌	❌	❌	N / Y	⭐️ 5 (45)
Primavera Building 202	$31,564	$201	40%	2	2	1	$52	❌	✅	❌	N / Y	⭐️ 5 (30)
2Bedroom apartment with Jacuzzi (Daily cleaning)	$26,767	$103	70%	2	2	1	$21	❌	✅	❌	N / Y	⭐️ 4.5 (118)
2Bedroom apartment w/ jacuzzi (Daily cleaning)	$36,034	$105	93%	2	2	1	$21	❌	✅	❌	N / Y	⭐️ 4.5 (174)
Luxury Provenza Condo 2BR 2bath 5 min Lleras Park	$33,175	$93	94%	2	2	1	$42	❌	❌	❌	Y / N	⭐️ 5 (53)
Apto en Hotel Zona A Poblado	$37,336	$199	51%	2	1	1	$10	❌	❌	❌	N / Y	⭐️ 4.5 (8)
2 Br Apartment Lleras Park 205	$27,275	$107	69%	2	1	1	$9	❌	❌	❌	N / Y	⭐️ 4 (37)
👌🏾LLERAS PARK- NEW APARTMENT LUXURY MIRROR ⭐️⭐️⭐️⭐️⭐️	$62,322	$258	66%	2	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (28)
🌊LLERAS FRESH LUXURY DESING JACUZZI IN MEDELLIN	$47,172	$228	56%	2	1.5	1	$20	❌	✅	✅	Y / Y	⭐️ 4.5 (21)
2 Br Apartment Lleras Park 304.	$27,284	$95	78%	2	1	1	$9	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
Highend 2BR loft in the middle of Provenza	$45,363	$171	72%	2	2	1	$20	❌	❌	✅	Y / Y	⭐️ 5 (140)
Top notch 2BR loft in the middle of Provenza	$43,559	$169	70%	2	2	1	$20	❌	❌	✅	Y / Y	⭐️ 5 (123)
Fantastic 2BR Apt in the heart of Provenza	$42,635	$167	69%	2	2	1	$20	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Topá House Luxury	$32,217	$110	78%	2	1.5	1	$29	✅	❌	✅	N / Y	⭐️ 5 (50)
Classy apartament - Lleras Park and Provenza	$62,766	$190	90%	2	2.5	2	$10	❌	❌	✅	Y / Y	⭐️ 5 (267)
PROVENZA THE BEST APARMENT LLERAS🌊🌴	$51,227	$235	59%	2	1.5	1	$20	❌	✅	✅	Y / Y	⭐️ 5 (102)
2 Bedroom apt with jacuzzi and breakfast included	$27,969	$92	82%	2	2	1	$21	❌	✅	❌	N / Y	⭐️ 4.5 (101)
Small 2bedroom unit w/ jacuzzi (Daily cleaning)	$19,475	$83	63%	2	2	1	$16	❌	✅	❌	N / Y	⭐️ 4.5 (44)
Apartment with jacuzzi on terrace w/ breakfast	$27,395	$107	69%	2	2	1	$31	❌	✅	❌	N / Y	⭐️ 4.5 (58)
✨ 301- 2 bedroom apartment right in Parque Lleras	$22,977	$87	71%	2	2	1	$23	❌	✅	❌	Y / Y	⭐️ 4.5 (85)
Hotel 10 - 3014	$36,362	$156	61%	2	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (36)
2 Apartment Bar in Luxury Suites	$59,936	$356	46%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Lleras Park Apartment \| Jacuzzi + Guest Friendly	$44,442	$141	85%	2	2	1	$16	❌	✅	❌	N / Y	⭐️ 5 (110)
Amazing Penthouse with Jacuzzi, Terrace & BBQ	$113,545	$370	83%	2	2	1	$52	❌	✅	✅	N / Y	⭐️ 4.5 (49)
Stunning views & jacuzzi in this apt - Provenza	$71,583	$254	77%	2	3	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (51)
Luxury Lleras park Topá	$34,181	$114	80%	2	1.5	1	$25	❌	❌	✅	N / Y	⭐️ 5 (19)
Style & comfort: terrace & jacuzzi in Provenza!	$80,144	$306	71%	2	2.5	1	$25	✅	✅	❌	Y / Y	⭐️ 5 (19)
Casa De La Selva / Stunning / High End / Provenza	$57,828	$182	86%	2	2.5	2	$45	❌	❌	✅	Y / Y	⭐️ 5 (78)
Luxury Topá House	$33,550	$112	80%	2	1.5	1	$29	❌	❌	✅	N / Y	⭐️ 5 (16)
Luxury Penthouse with Private Jacuzzi in Provenza	$80,430	$309	70%	2	2	1	$70	❌	✅	✅	Y / Y	⭐️ 5 (139)
Topá House New Parque Lleras	$31,904	$108	79%	2	1.5	1	$25	❌	❌	✅	N / Y	⭐️ 5 (40)
WiFi 400Mb, Poblado♥, 1Min to Lleras, A/C, No Fees	$25,382	$73	95%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (255)
Ultra WiFi 400Mb, A/C, Real ♥ Poblado 1 Min Lleras	$25,649	$73	96%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (271)
The View. In the sky of Provenza HOTEL 10	$47,530	$177	71%	2	2	1	$45	❌	❌	❌	N / Y	⭐️ 5 (86)
Dream apt w/ terrace & jacuzzi-steps from Provenza	$75,414	$317	65%	2	2.5	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Modern apt w/ terrace & jacuzzi - Provenza	$88,340	$372	64%	2	3	1	$60	✅	✅	❌	Y / Y	⭐️ 5 (17)
Relax in style:Apt w/ balcony & top views	$63,514	$203	84%	2	3.5	1	$55	✅	❌	❌	Y / Y	⭐️ 5 (32)
Amazing apt w/ balcony & jacuzzi-Provenza	$71,147	$246	77%	2	2	1	$55	✅	✅	❌	Y / Y	⭐️ 5 (11)
Amazing apt w/ balcony, jacuzzi and stunning views	$78,161	$242	87%	2	3	1	$55	✅	✅	❌	Y / Y	⭐️ 5 (24)
Luxury Apto in Provenza w/Private Jacuzzi_Pool+Gym	$79,629	$258	83%	2	3	1	$50	✅	✅	✅	Y / Y	⭐️ 5 (65)

8a-154 Cra. 37 Medellín, Antioquia, 050021

2 bed • 2 bath • 4 guests

$48,793

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $182/night at 57% occupancy.Projected nightly rate is $183/night at 73% occupancy.

Occupancy Rate

Top 48% 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.

$48,318

Avg annual revenue

73%

Avg occupancy rate

$183

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

$20k

$50k

$80k

$115k

$9,759

Profit

Revenue

$48,793

Cleaning

$5,247

Cohost commission

$9,759

Owner payout

$35,131

$0

Cash Investment

Renos & Furnishing

Total