BNBCalc Short Term Rental Investment Analysis 901 Cra. 19a, Bogotá, Bogotá, 110221

1 bed • 1 bath • 3 guests • $80,000

BNB

Calc

Annual Revenue

$13,105

Profit (Cash Flow)

-$3,259

Cap Rate

1.3%

Annual Revenue

$13,105

AirDNA projects $46/night at 69% occupancy ($11,592). Airbtics projects $52/night at 69% occupancy ($13,104). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $52 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$7,435	$14,046	$20,747	$26,061
Occupancy	55%	74%	81%	88%
Nightly Rate	$35	$50	$68	$79

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Siéntete como en casa!	$19,500	$72	74%	1	1.5	3	$29	❌	❌	✅	Y / Y	⭐️ 5 (99)
Cama King size - Loft 506 parque el Virrey	$29,800	$87	92%	1	1	1	$21	❌	❌	❌	Y / Y	⭐️ 5 (183)
Luxury New. parque el virrey a 10 minutos	$9,520	$51	51%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (7)
Hermoso Duplex / chimenea frente parque el Virrey	$17,785	$58	81%	1	1	1	$21	❌	❌	❌	Y / Y	⭐️ 5 (71)
Dúplex deluxe Terraza y vista	$13,151	$44	78%	1	1	1	$21	❌	❌	❌	N / Y	⭐️ 5 (100)
w* \| Unique loft in Polo	$9,096	$30	79%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 5 (24)
w* \| Unique loft in Polo	$11,066	$31	94%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 4.5 (61)
\|HF\| Nuevo y Acogedor Loft Cerca al Virrey	$8,814	$25	88%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
w* \| Upscale Penthouse Duplex w/ Terrace in Parqu	$22,917	$91	67%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.5 (174)
Confortable apto en chico	$7,210	$34	56%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Your Bogotá Hideaway:Apartment in El Virrey 502	$15,913	$75	56%	1	1	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (102)
Luxury Living Across from El Virrey Park 301	$22,233	$79	75%	1	1	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (111)
Modern Loft 303 by El Virrey with Gym & BBQ.	$28,160	$81	93%	1	1	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (180)
Exclusive El Virrey Loft, Prime Location. 306	$24,073	$79	81%	1	1	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (106)
Loft 601 at El Virrey – Comfort & Style in Bogotá	$27,930	$83	90%	1	1	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (120)
Loft 402 in El Virrey \| Your Urban Retreat	$10,796	$61	46%	1	1	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (75)
w* \| Cozy Loft in Virrey	$16,927	$55	81%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Luxury New a 5 minutos del parque de la 93.	$9,505	$49	53%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Confortable apto en chico	$7,475	$36	55%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Confortable apto en chico	$7,274	$35	55%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Confortable y amplio apto en chico	$7,475	$36	55%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 4 (17)
Cama King Size - 503 El Virrey	$18,792	$67	75%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (50)
LUJOSO APARTAMENTO PARA ESTRENAR EN LA 93	$16,007	$54	80%	1	2	1	$13	❌	❌	❌	Y / N	⭐️ 5 (6)
Beautiful apartment located near to park 93 Bogota	$9,410	$32	77%	1	1	1	$26	❌	❌	❌	Y / N	⭐️ 5 (59)
\|HF\| Encantador/Elegante 1bed en Polo	$9,103	$27	84%	1	1	2	$20	❌	❌	❌	N / N	⭐️ 5 (86)
The Plus-View Loft on 93rd	$5,446	$48	31%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Hermoso Apto tipo Lof en la 93	$12,280	$55	61%	1	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Elegante & Moderno Loft	$9,401	$41	60%	1	1	1	$18	❌	❌	❌	Y / Y	⭐️ 5 (42)
Exclusive Loft 505 Across from El Virrey Park	$20,681	$65	85%	1	1	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (80)
HERMOSO APARTAMENTO CERCA AL PARQUE DE LA 93	$7,521	$39	50%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (2)
Estilo & Confort:Apto con chimenea en el Parque 93	$12,520	$50	65%	1	1	1	$24	❌	❌	❌	Y / Y	⭐️ 5 (92)
Great loft, near Virrey Park. Independent entrance	$10,322	$31	87%	1	1	2	$18	❌	❌	✅	Y / Y	⭐️ 5 (83)
Exclusivo Apartamento El Polo, Bogotá	$7,825	$30	69%	1	1	1	$12	❌	❌	✅	Y / Y	⭐️ 5 (71)
w* \| Unique loft in Polo	$9,967	$32	81%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 4.5 (12)
w* \| Amazing Loft in Parque Virrey	$17,192	$63	72%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (88)
Luxury and Convenience \| Ideal for Travelers 205	$23,079	$76	81%	1	1	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (114)
Hermoso apartamento cerca del parque de la 93.	$6,487	$37	43%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Loft boutique Parque 93	$6,230	$46	37%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Luxury apartment en Parque Virrey	$23,880	$76	85%	1	1	2	$18	❌	✅	✅	Y / Y	⭐️ 5 (73)
APARTAMENTO PARA ESTRENAR CON BALCON EN LA 93	$12,941	$52	68%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)

Return Metrics

-15.09% 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)	-$3,259	-$6,518	-$9,777	-$13,036	-$16,295	-$32,591	-$97,774
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$63,999	$63,999	$63,999	$63,999	$63,999	$63,999	$63,999
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$79,140	$78,353	$77,640	$77,004	$76,446	$74,921	$96,406

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.09%

Cap Rate

1.25%

Return on Investment

1.24%

901 Cra. 19a Bogotá, Bogotá, 110221

1 bed • 1 bath • 3 guests

Purchase Price

-63

Airbnb Investor Score

-$3,259

Annual Profit

1.3%

Cap Rate

-15.1%

Cash on Cash

$13,105

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $46/night at 69% occupancy.Projected nightly rate is $52/night at 69% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$14,142

Avg annual revenue

69%

Avg occupancy rate

$52

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

-$3,259

Profit

Revenue

$13,105

Operating Expenses

$12,098

Operating Income

$1,007

Mortgage & Taxes

$4,267

Profit (Cash Flow)

-$3,259

$21,588

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$3,188

Closing Costs

$2,400

Total

$21,588

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.09%

Cap Rate

1.25%

Return on Investment

1.24%