BNBCalc Short Term Rental Rental Arbitrage Analysis Calle 3 #11-44, Cajicá, Cundinamarca, Colombia

3 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$14,135

Profit (Cash Flow)

-$6,452

Cash on Cash Return

-99.6%

Annual Revenue

$14,135

AirDNA projects $28/night at 46% occupancy ($4,704). Airbtics projects $90/night at 43% occupancy ($14,134). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 43% occupancy rate, $90 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$5,048	$10,880	$22,166	$36,052
Occupancy	27%	39%	55%	66%
Nightly Rate	$50	$75	$109	$147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento AMPLIO MUY BIEN UBICADO	$6,588	$40	45%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 4.7 (51)
chalet en la ciudad, único.	$23,720	$109	58%	3	2	1	$16	❌	❌	✅	Y / Y	⭐️ 5 (41)
Amplio Apartamento 85 m 2	$10,248	$50	56%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 5 (29)
Casa Campestre en Cajicá	$8,398	$64	35%	3	1	2	$14	❌	❌	✅	N / N	⭐️ 5 (49)
Modern Apartment In Cajica	$9,041	$42	55%	3	2	1	$31	✅	❌	✅	Y / Y	⭐️ 5 (46)
Apto. en cajica excelente ubicación	$5,687	$37	42%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 4.5 (41)
Casa Familiar / Cajicá / 104m2	$15,310	$47	89%	3	2.5	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (25)
Lujoso apto chia, 3 habitaciones, 3 camas	$14,830	$97	41%	3	3.5	2	$21	❌	❌	✅	Y / Y	⭐️ 5 (22)
Quiet and cozy house I Chia	$12,517	$114	30%	3	2.5	1	$0	❌	❌	✅	Y / N	⭐️ 5 (40)
Espectacular Casa En La Sabana De Cajica	$21,244	$89	65%	3	3.5	3	$26	✅	❌	❌	Y / Y	⭐️ 5 (16)
Hermosa Casa de Campo en Tenjo Cundinamarca	$11,433	$99	31%	3	3	2	$21	✅	✅	❌	Y / Y	⭐️ 5 (12)
Hermoso Apartamento en Chía	$5,409	$41	35%	3	2	2	$21	❌	❌	❌	Y / N	⭐️ 4.5 (13)
Serendipia - Tabio.	$6,865	$51	36%	3	3	1	$18	❌	❌	✅	Y / N	⭐️ 4.8 (67)
Casa de campo con Turco y tina	$18,973	$125	41%	3	3	1	$18	❌	✅	✅	Y / N	⭐️ 5 (10)
ReverdeSer - Cabaña Hierbabuena	$12,256	$106	31%	3	3	1	$12	❌	❌	✅	N / N	⭐️ 5 (27)
Tranquilidad en Cajicá cerca a todo	$6,091	$32	52%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 5 (17)
Casa hermosa para disfrutar	$22,289	$158	38%	3	2	1	$21	❌	❌	✅	Y / Y	⭐️ 5 (6)
Casa Chía - Cundinamarca	$14,654	$52	77%	3	3	2	$0	❌	❌	❌	Y / N	⭐️ 4.9 (21)
Acogedora Casa de Huéspedes en Chía	$6,588	$50	36%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Hermoso apto 3 piso ubicado en Chia	$8,204	$41	53%	3	2	2	$21	❌	❌	❌	Y / N	⭐️ 5 (5)
Luxury house en la sabana	$21,884	$120	49%	3	2.5	1	$21	❌	❌	✅	Y / N	⭐️ 5 (6)
Beautiful Cabin on Mountain Peak	$14,054	$80	48%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (10)
Amplia Casa para 5 Personas	$25,986	$71	100%	3	3	30	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
Apartamento Luxury Super Comodo	$14,161	$59	65%	3	2	4	$26	❌	❌	✅	Y / N	⭐️ 3.5 (5)
Casa Alma	$17,458	$106	45%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 0 (2)
Comoda casa campo primer piso independiente grande	$20,531	$71	79%	3	2	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (5)
Moderno apartamento en Chía	$11,758	$51	63%	3	2	1	$0	✅	❌	❌	Y / N	⭐️ 5 (16)
Acogedor Apartamento Sopó Cundinamarca	$9,718	$45	59%	3	2	30	$0	❌	❌	❌	N / Y	⭐️ 0 (0)

Return Metrics

-99.62% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,451	-$12,903	-$19,355	-$25,807	-$32,259	-$64,519	-$193,557
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$6,451	-$12,903	-$19,355	-$25,807	-$32,259	-$64,519	-$193,557

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-99.62%

Payback Period Days

Return on Investment

-99.62%

11-44 Cl. 3 Cajicá, Cundinamarca, 250240

3 bed • 2 bath • 1 guests

Monthly Rent

$14,135

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $28/night at 46% occupancy.Projected nightly rate is $90/night at 43% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$12,588

Avg annual revenue

43%

Avg occupancy rate

$90

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

$10k

$20k

$35k

-$6,452

Profit

Revenue

$14,135

Operating Expenses

$10,987

Operating Income

$3,148

Net Effective Rent

$9,600

Profit (Cash Flow)

-$6,452

$6,476

Cash Investment

Renos & Furnishing

$6,376

Setup Costs

$100

Total

$6,476

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-99.62%

Payback Period Days