BNBCalc Short Term Rental Investment Analysis 8a2 Cra. 37, Medellín, Antioquia, 050021

2 bed • 2.5 bath • 4 guests • $250,000

BNB

Calc

Annual Revenue

$50,342

Profit (Cash Flow)

$20,815

Cap Rate

13.7%

Annual Revenue

$50,342

AirDNA projects $169/night at 63% occupancy ($38,887). Airbtics projects $147/night at 68% occupancy ($36,509). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 77% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,350	$28,662	$51,236	$74,469
Occupancy	62%	70%	77%	84%
Nightly Rate	$97	$110	$179	$239

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
✨ 301- 2 bedroom apartment right in Parque Lleras	$23,022	$87	71%	2	2	1	$23	❌	✅	❌	Y / Y	⭐️ 4.5 (85)
2 Bedroom apt with jacuzzi and breakfast included	$26,503	$86	83%	2	2	1	$21	❌	✅	❌	N / Y	⭐️ 4.5 (101)
Apartment with jacuzzi on terrace w/ breakfast	$25,192	$97	70%	2	2	1	$31	❌	✅	❌	N / Y	⭐️ 4.5 (58)
Highend 2BR loft in the middle of Provenza	$46,132	$174	72%	2	2	1	$20	❌	❌	✅	Y / Y	⭐️ 5 (140)
Top notch 2BR loft in the middle of Provenza	$44,603	$173	70%	2	2	1	$20	❌	❌	✅	Y / Y	⭐️ 5 (123)
Fantastic 2BR Apt in the heart of Provenza	$42,770	$170	68%	2	2	1	$20	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
2 Apartment Bar in Luxury Suites	$62,542	$356	48%	2	2	1	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
2br apartment in Provenza with private jacuzzi	$48,287	$197	66%	2	2	2	$50	❌	✅	✅	Y / Y	⭐️ 4.5 (51)
Luxury Topá House	$31,949	$111	77%	2	1.5	1	$29	❌	❌	✅	N / Y	⭐️ 5 (16)
Primavera Building 401	$29,950	$172	46%	2	2	1	$31	❌	❌	❌	N / Y	⭐️ 5 (45)
Primavera Building 202	$31,162	$199	40%	2	2	1	$52	❌	✅	❌	N / Y	⭐️ 5 (30)
Top Location Poblado Provenza Private Jacuzzi	$56,138	$167	90%	2	2	3	$45	❌	✅	❌	Y / Y	⭐️ 5 (136)
New Luxury Topá House	$34,468	$109	84%	2	1.5	1	$29	❌	❌	✅	N / Y	⭐️ 5 (14)
Topá House Luxury	$31,252	$111	75%	2	1.5	1	$29	✅	❌	✅	N / Y	⭐️ 5 (50)
👌🏾LLERAS PARK- NEW APARTMENT LUXURY MIRROR ⭐️⭐️⭐️⭐️⭐️	$59,951	$260	63%	2	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (28)
2 Br Apartment Lleras Park 304.	$27,144	$97	76%	2	1	1	$9	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
2Bedroom apartment with Jacuzzi (Daily cleaning)	$25,229	$97	70%	2	2	1	$21	❌	✅	❌	N / Y	⭐️ 4.5 (118)
2Bedroom apartment w/ jacuzzi (Daily cleaning)	$35,042	$101	94%	2	2	1	$21	❌	✅	❌	N / Y	⭐️ 4.5 (174)
Luxury Provenza Condo 2BR 2bath 5 min Lleras Park	$33,944	$95	94%	2	2	1	$42	❌	❌	❌	Y / N	⭐️ 5 (53)
PROVENZA THE BEST APARMENT LLERAS🌊🌴	$52,090	$239	59%	2	1.5	1	$20	❌	✅	✅	Y / Y	⭐️ 5 (102)
Luxury Lleras park Topá	$32,927	$114	77%	2	1.5	1	$25	❌	❌	✅	N / Y	⭐️ 5 (19)
Small 2bedroom unit w/ jacuzzi (Daily cleaning)	$17,841	$77	62%	2	2	1	$16	❌	✅	❌	N / Y	⭐️ 4.5 (44)
Apartamento 2 hab en Provenza la mejor ubicación	$24,127	$89	72%	2	2	2	$32	❌	❌	✅	Y / Y	⭐️ 4.5 (77)
Topá House New Parque Lleras	$29,580	$107	74%	2	1.5	1	$25	❌	❌	✅	N / Y	⭐️ 5 (40)
2 Br Apartment Lleras Park 205	$26,972	$109	67%	2	1	1	$9	❌	❌	❌	N / Y	⭐️ 4 (37)
Apto en Hotel Zona A Poblado	$34,704	$205	46%	2	1	1	$10	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Luxury Suite w/ HotTub at the heart of Lleras Park	$42,185	$226	51%	2	2	1	$0	❌	✅	❌	N / Y	⭐️ 5 (424)
Stunning 2BR Suite w/ Jacuzzi right on Lleras Park	$36,673	$334	30%	2	2	1	$0	❌	✅	❌	N / Y	⭐️ 5 (187)
Apartment to live Provenza´s nightlife	$22,913	$101	61%	2	1	1	$15	❌	❌	❌	N / N	⭐️ 4.5 (108)
PAZ 102 TECHNOLOGY APARTMENT	$48,964	$160	82%	2	2	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (122)
402✨2 bedroom located in lleras with Jacuzzi	$30,473	$99	83%	2	2	2	$23	❌	✅	❌	Y / Y	⭐️ 4.5 (44)
2 bedroom private jacuzzi apartment in Provenza CL	$24,416	$78	82%	2	2	3	$55	❌	✅	❌	Y / Y	⭐️ 5 (33)
Best Location Provenza Penthouse Private Jacuzzi	$74,357	$214	94%	2	2	3	$45	❌	✅	❌	Y / Y	⭐️ 5 (174)
LuXurY PRoVEnZa TeRrAcE MiRRoR	$56,858	$239	65%	2	1	1	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (65)
2Bedroom apartment w/ kitchen. (Daily cleaning)	$18,919	$76	67%	2	2	1	$21	❌	❌	❌	N / Y	⭐️ 4.5 (79)
New Stylish Topá House	$28,618	$108	70%	2	1.5	1	$29	❌	❌	✅	N / Y	⭐️ 4.5 (8)
Apto B201/ 2 HAB / Provenza / El Poblado /Medellín	$21,997	$93	64%	2	1	1	$13	❌	❌	✅	N / N	⭐️ 4.5 (57)
2BR Central Apartment at Poblado 101	$25,196	$108	62%	2	1	1	$35	❌	❌	✅	Y / N	⭐️ 5 (36)
Primavera Building 301	$32,686	$174	50%	2	2	1	$31	❌	❌	❌	N / Y	⭐️ 5 (31)
Apt B202/ 2HAB / Provenza / El Poblado / Medellín	$22,923	$79	78%	2	1	1	$13	❌	❌	✅	N / N	⭐️ 4.5 (11)

Return Metrics

33.32% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,815	$41,630	$62,445	$83,260	$104,075	$208,150	$624,451
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$278,315	$306,855	$335,626	$364,637	$393,893	$544,129	$1,231,266

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.32%

Cap Rate

13.65%

Return on Investment

50.96%

8a2 Cra. 37 Medellín, Antioquia, 050021

2 bed • 2.5 bath • 4 guests

Purchase Price

178

Airbnb Investor Score

$20,815

Annual Profit

13.7%

Cap Rate

33.3%

Cash on Cash

$50,342

Annual Revenue

BNBCalc predicts this property will get $147 per night with 68% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$35,517

Avg annual revenue

68%

Avg occupancy rate

$147

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

$15k

$35k

$55k

$75k

$20,815

Profit

Revenue

$50,342

Operating Expenses

$16,194

Operating Income

$34,148

Mortgage & Taxes

$13,333

Profit (Cash Flow)

$20,815

$62,470

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$4,970

Closing Costs

$7,500

Total

$62,470

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.32%

Cap Rate

13.65%

Return on Investment

50.96%