BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

2 bed • 1.5 bath • 3 guests • $70

BNB

Calc

Annual Revenue

$6,750

Profit (Cash Flow)

-$4,652

Cap Rate

-6641.1%

Annual Revenue

$6,750

AirDNA projects $18/night at 92% occupancy ($6,048). Airbtics projects $33/night at 56% occupancy ($6,749). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $33 rate per night.

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

Percentiles25%50%75%90%
Revenue$3,552$6,333$10,359$13,869
Occupancy41%56%69%77%
Nightly Rate$23$30$40$48

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Apartamento encantador en bello(cabañas)

No image available

$5,988
$44
36%
221$10❌❌✅Y / N⭐️ 5 (14)
Encantador Apartamento! Cerca a la estación metro

No image available

$4,593
$24
51%
211$8❌❌✅Y / N⭐️ 5 (40)
Cloe’s house where u feel @ home

No image available

$7,865
$40
52%
221$18✅❌❌Y / Y⭐️ 5 (56)
Ejecutivo. Excelente para movilidad

No image available

$6,746
$21
84%
212$12❌✅✅Y / N⭐️ 5 (66)
Excelente en movilidad/turismo. Gratis Parqueadero

No image available

$8,384
$29
75%
223$14❌❌✅Y / N⭐️ 5 (46)
Downton Medellín stylish House With A/C

No image available

$10,260
$48
56%
211$23❌❌✅Y / Y⭐️ 5 (43)
Appt 52m comfortable et calme en résidence

No image available

$6,807
$30
62%
224$0✅❌✅Y / Y⭐️ 4.5 (17)
Penthouse - Apartamento Lujoso en Medellín

No image available

$13,176
$75
48%
222$0❌✅✅Y / N⭐️ 4.8 (33)
Apartamento Amoblado + Desayuno.

No image available

$3,898
$15
71%
211$0❌❌✅Y / Y⭐️ 5 (34)
Cómodo apto en excelente sector

No image available

$7,042
$37
52%
222$0❌❌✅Y / N⭐️ 5 (41)
Exclusivo apartamento

No image available

$6,947
$54
34%
221$13❌❌✅Y / N⭐️ 5 (5)
Cerca a la estación del metro

No image available

$9,146
$40
61%
222$13❌✅✅Y / Y⭐️ 5 (54)
Confort Apt. 2 hab 15 min estadio with Jacuzzi

No image available

$12,412
$46
72%
221$20❌✅✅Y / N⭐️ 5 (7)
Apartamento acogedor en Medellín

No image available

$5,636
$22
70%
211$0❌❌✅Y / Y⭐️ 5 (43)
Apartamento en zona central de Medellín.

No image available

$5,918
$21
77%
212$0❌❌❌Y / N⭐️ 5 (82)
Hermoso Apartamento en Medellín

No image available

$7,378
$32
63%
212$0❌❌❌Y / N⭐️ 5 (42)
Apto moderno, hermosa vista, 300Mb internet.

No image available

$7,807
$30
70%
2130$30✅❌✅Y / Y⭐️ 4.8 (36)
Aparta estudio medellin comuna 1

No image available

$2,050
$14
40%
212$0❌❌✅Y / N⭐️ 4.5 (9)
cozy apartment with amazing view of the city

No image available

$6,245
$40
40%
2225$18✅❌❌Y / Y⭐️ 5 (44)
Casa en la mejor zona del norte de Medellín

No image available

$8,586
$36
62%
221$23❌❌✅Y / N⭐️ 5 (23)
Tranquilo , cómodo y cerca a lugares turisticos

No image available

$4,098
$26
41%
212$10❌❌✅Y / Y⭐️ 4.5 (36)
Apartamento cómodo y central

No image available

$5,124
$25
56%
212$0❌❌✅Y / N⭐️ 4.5 (27)
Elegante sobrio y acogedor apto acabados de lujo.

No image available

$3,733
$34
30%
214$0❌❌❌Y / N⭐️ 5 (3)
La Gran Colina

No image available

$7,979
$23
93%
211$8❌❌✅Y / Y⭐️ 5 (48)
Lujo en las nubes

No image available

$15,972
$62
69%
221$13❌✅❌Y / Y⭐️ 5 (18)
Acogedora casa en Cabañas, Bello Cerca del Metro

No image available

$6,588
$30
60%
222$0❌❌❌Y / N⭐️ 5 (13)
Alojamiento Real

No image available

$13,843
$62
61%
221$0❌✅❌Y / Y⭐️ 5 (4)
aparta estudio medellin estacion popular 3 cuadras

No image available

$1,952
$13
41%
212$0❌❌✅Y / Y⭐️ 4.5 (19)
Media Colina

No image available

$10,440
$30
93%
211$8❌❌✅Y / Y⭐️ 4.9 (58)
Apto excelente para movilidad

No image available

$4,381
$19
63%
212$0❌❌✅Y / N⭐️ 5 (12)
Media Colina

No image available

$7,828
$23
93%
211$0❌❌✅Y / Y⭐️ 5 (60)
Excelente apartamento cerca a parques turísticos

No image available

$6,716
$26
69%
212$10❌❌✅Y / Y⭐️ 5 (18)
Apartamento con jacuzzi En Bello -cerca a Medellín

No image available

$5,219
$31
46%
211$0❌✅❌Y / Y⭐️ 5 (8)
Lindo y encantador apartamento

No image available

$3,503
$29
33%
224$0❌❌❌Y / N⭐️ 0 (0)
Una aventura emocionante para todos los sentidos

No image available

$4,232
$28
41%
213$9❌❌❌Y / Y⭐️ 5 (21)
seguro, acogedor, moderno, cerca al metro

No image available

$4,520
$39
31%
222$8✅❌✅Y / Y⭐️ 4.9 (20)
Apto Nuevo Medellin - Aranjuez cerca madre Laura

No image available

$3,306
$16
53%
221$13❌❌✅Y / Y⭐️ 4.6 (31)
Apartamento Casalba

No image available

$7,555
$48
43%
212$0✅✅✅Y / Y⭐️ 5 (4)

Return Metrics

-96.96% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,652-$9,304-$13,957-$18,609-$23,262-$46,524-$139,574
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$55$55$55$55$55$55$55
Down Payment$14$14$14$14$14$14$14
Property Appreciation$2$4$6$8$11$24$99
Total Return-$4,580-$9,230-$13,880-$18,531-$23,181-$46,430-$139,404

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-96.96%

Cap Rate

-6,641.08%

Return on Investment

-96.9%

property-location

Bello - Medellin Medellín, Antioquia

2 bed • 1.5 bath • 3 guests

-59733

Airbnb Investor Score

-$4,652

Annual Profit

-6641.1%

Cap Rate

-97.0%

Cash on Cash

$6,750

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $18/night at 92% occupancy ($6,048.44). Airbtics projects $33/night at 56% occupancy ($6,749).

Top 51% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$6,799

Avg annual revenue

56%

Avg occupancy rate

$33

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

Sign up to see the data on 40 all comparables

-$4,652

Profit

Revenue

$6,750

Operating Expenses

$11,398

Operating Income

-$4,649

Mortgage & Taxes

$4

Profit (Cash Flow)

-$4,652

$4,798

Cash Investment

Down Payment

$14

Renos & Furnishing

$4,782

Closing Costs

$2

Total

$4,798

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-96.96%

Cap Rate

-6,641.08%

Profit (Cummulative)

-$4,652

$56

$4,782

$2

$0

Total Gain

-$4,649

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service