BNBCalc Short Term Rental Investment Analysis Bello - Medellin, Medellín, Antioquia,

1 bed • 1 bath • 1 guests • $50,000

BNB

Calc

Annual Revenue

$8,379

Profit (Cash Flow)

-$5,866

Cap Rate

-6.4%

Annual Revenue

$8,379

AirDNA projects $16/night at 60% occupancy ($3,506). Airbtics projects $23/night at 61% occupancy ($5,124). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $31 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$2,800	$4,634	$8,597	$11,063
Occupancy	50%	59%	74%	84%
Nightly Rate	$15	$21	$31	$35

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Departamento Moderno	$4,118	$15	75%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (69)
Eden.	$3,020	$15	55%	1	1.5	3	$0	❌	❌	❌	Y / N	⭐️ 5 (95)
Apartaestudio en Barrio Cabañas	$6,354	$31	56%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (38)
Aparta Estudio acogedor.	$4,356	$14	85%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (110)
Maravilloso aparta estudio	$4,845	$14	93%	1	1	2	$8	❌	❌	❌	Y / N	⭐️ 5 (62)
Aparta Estudio en Medellín	$3,382	$14	66%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (35)
Fabuloso aparta estudio	$4,502	$14	84%	1	1	2	$8	❌	❌	❌	Y / N	⭐️ 5 (72)
Jazmín	$3,239	$15	59%	1	1.5	2	$0	❌	❌	❌	Y / N	⭐️ 5 (43)
Hermoso apartaestudio a 3 cuadras del Metro	$5,663	$34	42%	1	1	2	$21	❌	❌	✅	Y / Y	⭐️ 5 (45)
Palermo	$2,855	$15	52%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (35)
Sol y Luna	$2,690	$15	49%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (67)
Apartamento con vista panorámica	$9,838	$42	64%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (15)
Hospedaje Cerca al Metro de Medellín	$6,481	$26	64%	1	1	2	$18	❌	❌	❌	Y / N	⭐️ 5 (21)
Moderno Apartamento tipo Loft	$4,278	$22	50%	1	1	2	$21	❌	❌	✅	Y / N	⭐️ 5 (46)
Medellin Vista - Art Unit	$8,959	$34	72%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (63)
Mauro Aparta estudio	$4,731	$14	90%	1	1	1	$8	❌	❌	❌	Y / N	⭐️ 5 (62)
Apartamento loft cerca al tren con vista y balcón	$6,161	$34	48%	1	0	2	$13	❌	❌	❌	Y / N	⭐️ 5 (23)
Hermoso apartamento en Medellín.	$7,261	$31	64%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Apart.Vista Hermosa con Balcón a la ciudad, Wifi	$5,417	$20	74%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Nada mejor que sentirte en casa	$6,849	$35	53%	1	1	2	$9	❌	❌	✅	Y / N	⭐️ 5 (15)
aparta-Estudio Privado	$2,790	$18	41%	1	1	1	$8	✅	❌	❌	Y / N	⭐️ 4.7 (7)
apartasuite	$5,600	$30	51%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (14)
Apto amoblado al frente del hospital Pablo Tobon	$6,885	$22	82%	1	1	2	$17	❌	❌	❌	Y / N	⭐️ 4.5 (17)
Real suite 802	$5,270	$30	48%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (24)
Apartamento entero cerca a Medellin	$2,415	$15	44%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (9)
Bernabeu	$5,772	$19	83%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (25)
Real suite 803	$8,213	$33	68%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (7)
Apartment with a view of the city, safe sector	$4,447	$27	45%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.8 (41)
Simple apartment with city views in Medellin	$2,922	$14	56%	1	1	8	$8	❌	❌	✅	N / N	⭐️ 4.7 (8)
Bernabéu	$3,843	$14	75%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 5 (27)
Aparta estudio completo	$6,909	$32	59%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (6)
Apartamento cerca a cabañas Bello-parque fabricato	$13,176	$40	90%	1	2	29	$31	✅	❌	✅	Y / N	⭐️ 4.3 (3)
Apartamento en Cabañas Bello	$3,979	$15	70%	1	1	7	$18	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Apartamento en Medellín con buena ubicación	$4,136	$20	56%	1	1	4	$13	❌	❌	✅	Y / N	⭐️ 5 (2)
Medellín - Apartamento sector central.	$2,040	$15	32%	1	1	4	$20	❌	❌	✅	Y / N	⭐️ 5 (1)
¡Vacacional! casa ideal cerca a zona turística	$5,359	$24	61%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Penthouse con vista a Medellín y parking gratis	$9,059	$45	55%	1	1	50	$0	❌	❌	✅	Y / N	⭐️ 4.5 (4)
Apartment with a view of the city, safe sector.	$5,738	$28	56%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 4.8 (4)
Estrenar! a 2 cuadras del metro	$5,470	$18	83%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (1)

Return Metrics

-39.93% 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)	-$5,865	-$11,731	-$17,596	-$23,462	-$29,327	-$58,655	-$175,966
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$39,999	$39,999	$39,999	$39,999	$39,999	$39,999	$39,999
Down Payment	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000	$10,000
Property Appreciation	$1,500	$3,045	$4,636	$6,275	$7,963	$17,195	$71,363
Total Return	$45,634	$41,313	$37,039	$32,813	$28,635	$8,540	-$54,603

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-39.93%

Cap Rate

-6.39%

Return on Investment

-24.92%

Bello - Medellin Medellín, Antioquia

1 bed • 1 bath • 1 guests

Purchase Price

-199

Airbnb Investor Score

-$5,865

Annual Profit

-6.4%

Cap Rate

-39.9%

Cash on Cash

$8,379

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $16/night at 60% occupancy.Projected nightly rate is $23/night at 61% occupancy.

Occupancy Rate

Top 26% 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.

$5,291

Avg annual revenue

61%

Avg occupancy rate

$23

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

$15k

-$5,866

Profit

Revenue

$8,379

Operating Expenses

$11,578

Operating Income

-$3,199

Mortgage & Taxes

$2,667

Profit (Cash Flow)

-$5,866

$14,688

Cash Investment

Down Payment

$10,000

Renos & Furnishing

$3,188

Closing Costs

$1,500

Total

$14,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-39.93%

Cap Rate

-6.39%

Return on Investment

-24.92%