BNBCalc Short Term Rental Investment Analysis Bogotá ‎-La Caro, , Bogotá,

1 bed • 1 bath • 4 guests • $50,000

BNB

Calc

Annual Revenue

$7,363

Profit (Cash Flow)

-$4,478

Cap Rate

-8.2%

Annual Revenue

$7,363

AirDNA projects $19/night at 44% occupancy ($3,053). Airbtics projects $32/night at 63% occupancy ($7,363). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 63% occupancy rate, $32 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,928	$7,863	$11,606	$15,799
Occupancy	51%	64%	76%	85%
Nightly Rate	$25	$32	$40	$49

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
aparta estudio moderno en chía	$5,197	$20	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Confortable Alojamiento Entero al Norte de Bogotá!	$6,588	$24	75%	1	1.5	1	$0	❌	❌	❌	Y / N	⭐️ 5 (23)
Caluce Charming New Loft in Chía 2A	$12,631	$50	67%	1	1.5	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (51)
Serene Space Caluce Chía \| Relax and Recharge	$9,122	$49	48%	1	1	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (21)
Bright & Modern Stay - Feel at Home in Chía 5D	$10,864	$48	58%	1	1.5	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (19)
Jacuzzi with Panoramic View in the mountains	$19,426	$62	82%	1	1	1	$12	❌	✅	❌	Y / Y	⭐️ 5 (152)
Apartaestudio cedritos Bogotá Azul.	$4,704	$13	97%	1	1	2	$8	❌	❌	✅	Y / N	⭐️ 5 (142)
Cabañas de montaña en Chía - satorinatural	$7,071	$28	69%	1	2	1	$0	❌	❌	❌	N / N	⭐️ 5 (195)
J5 Apartamento Los Cedros Bogotá, transmilenio	$4,658	$26	46%	1	1	1	$10	❌	❌	✅	N / N	⭐️ 4.5 (46)
Hermoso Apartamento Campestre Aparta-Suite Chía	$4,685	$40	32%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (216)
8 Apartaestudio minimalista independiente Cedritos	$3,522	$27	34%	1	1	1	$7	❌	❌	✅	Y / N	⭐️ 4.5 (77)
1, Apartamento una planta, Cedritos Norte Bogotá	$5,334	$42	33%	1	1.5	1	$10	❌	❌	✅	Y / N	⭐️ 4.5 (42)
Acogedor apartamento cerca a C.C. Parque La Colina	$7,282	$23	80%	1	1	1	$14	❌	❌	✅	Y / Y	⭐️ 5 (218)
Luxury experience loft Northside Bogotá	$7,322	$26	71%	1	1	1	$12	❌	❌	✅	Y / Y	⭐️ 5 (93)
Apartment with terrace	$7,025	$27	67%	1	1	2	$13	❌	❌	✅	Y / Y	⭐️ 5 (143)
Apartamento en Suba, Bogotá	$4,776	$20	61%	1	1.5	1	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Marvelous Loft in the Country	$7,674	$32	61%	1	1	2	$16	✅	❌	✅	Y / Y	⭐️ 4.5 (35)
Modern Loft in the Country	$8,381	$34	64%	1	1	2	$16	❌	❌	✅	Y / Y	⭐️ 5 (86)
Sensational Loft in the Country	$8,147	$33	64%	1	1	2	$16	✅	❌	✅	Y / Y	⭐️ 4.5 (55)
w* \| Cozy Loft in Country	$9,383	$32	76%	1	1	2	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Great Loft in the Country	$7,430	$33	57%	1	1	2	$16	✅	❌	✅	Y / Y	⭐️ 5 (77)
Cómodo apartaestudio completo al norte de Bogotá	$4,204	$20	56%	1	1	2	$4	❌	❌	✅	N / N	⭐️ 4.5 (80)
Excelente apartamento al norte de la Ciudad	$4,584	$20	59%	1	1	1	$8	❌	❌	✅	N / N	⭐️ 4.5 (55)
Hermoso apartamento 4 personas y mascota + Garaje	$11,692	$35	88%	1	1	2	$16	✅	❌	✅	Y / Y	⭐️ 5 (198)
Chic Caluce Apartment \| Comfort in Central Chía	$9,523	$50	50%	1	1.5	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (24)
Mejor apartamento de chia con Patio	$5,389	$27	51%	1	1	1	$12	❌	❌	✅	Y / Y	⭐️ 5 (93)
¡Apartamento en Bogotá! ¡Vista increíble!	$13,606	$46	79%	1	1	3	$16	✅	❌	❌	Y / Y	⭐️ 5 (43)
Moderno Apartaestudio con terraza	$10,173	$29	93%	1	1	2	$10	❌	❌	❌	Y / Y	⭐️ 5 (160)
Acogedor e iluminado apartamento	$7,254	$25	76%	1	1	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (161)
Apartamento amoblado en ubicación estratégica.	$8,345	$40	57%	1	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (85)
C302 Apartamento Norte 134, Wifi y parqueo gratis	$4,805	$24	52%	1	1.5	2	$18	❌	❌	❌	Y / N	⭐️ 4.5 (37)
Apto/amoblado/super ubicación	$11,991	$34	95%	1	1	1	$12	❌	❌	✅	Y / Y	⭐️ 5 (38)
Acogedor apartaestudio Loft en Usaquen (Bogotá)	$8,398	$29	77%	1	1	2	$16	✅	❌	❌	Y / Y	⭐️ 5 (27)
Beautiful Loft Overlooking the Country Club	$10,438	$32	85%	1	1	2	$16	❌	❌	✅	Y / Y	⭐️ 5 (119)
Magnificent Loft in the Country	$9,496	$32	76%	1	1	2	$16	❌	❌	✅	Y / Y	⭐️ 5 (91)
Fabulous Loft in the Country	$5,877	$34	44%	1	1	2	$16	❌	❌	✅	Y / Y	⭐️ 5 (92)
Amplio Aptaestudio al norte de Bogotá San Cipriano	$5,091	$21	63%	1	1	2	$7	❌	❌	✅	N / N	⭐️ 4.5 (58)
Cozy loft in Bogotá	$7,537	$28	69%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (93)

Return Metrics

-8.18% 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)	-$4,477	-$8,955	-$13,432	-$17,910	-$22,388	-$44,776	-$134,329
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$1,500	$3,045	$4,636	$6,275	$7,963	$17,195	$71,363
Total Return	$47,022	$44,089	$41,203	$38,364	$35,575	$22,419	-$12,966

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.18%

Cap Rate

-8.2%

Return on Investment

-5.44%

Bogotá ‎-La Caro Bogotá

1 bed • 1 bath • 4 guests

Purchase Price

-101

Airbnb Investor Score

-$4,477

Annual Profit

-8.2%

Cap Rate

-8.2%

Cash on Cash

$7,363

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $19/night at 44% occupancy.Projected nightly rate is $32/night at 63% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$7,728

Avg annual revenue

63%

Avg occupancy rate

$32

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

$10k

$15k

$20k

-$4,478

Profit

Revenue

$7,363

Operating Expenses

$11,466

Operating Income

-$4,103

Mortgage & Taxes

$375

Profit (Cash Flow)

-$4,478

$53,188

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$3,188

Total

$53,188

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.18%

Cap Rate

-8.2%

Return on Investment

-5.44%