BNBCalc Short Term Rental Cohost Analysis Carrera 83 #29a98, Medellin, Antioquia, Colombia

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Owner income

$12,238

Per year

This Airbnb could earn an additional

$1,305

Per month vs a Long-Term Rental

Annual Revenue range

$15,536 - $28,348

Annual Revenue

$15,662

AirDNA projects $56/night at 58% occupancy ($11,863). Airbtics projects $64/night at 67% occupancy ($15,661). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $64 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$9,774	$15,536	$23,607	$28,348
Occupancy	51%	69%	83%	88%
Nightly Rate	$51	$60	$76	$86

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
LA CASTELLANA - cómodo, impecable apartamento #103	$7,430	$35	58%	3	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (61)
Sunset flat laureles	$16,087	$61	70%	3	3	2	$26	❌	❌	✅	Y / Y	⭐️ 5 (40)
Amazing 3BR Apartment: Balcony, Internet 301	$27,523	$85	87%	3	3	2	$21	❌	❌	❌	Y / Y	⭐️ 4.4 (33)
Amazing 3BR Apartment: Balcony, Internet 401	$23,261	$86	72%	3	3	2	$21	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
Amazing 3BR Apartment: Balcony, Internet 601	$28,140	$86	88%	3	3	2	$21	❌	❌	❌	Y / Y	⭐️ 4.7 (42)
Amazing 3BR Apartment: Balcony, Internet 701	$30,910	$86	97%	3	3	2	$21	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Amazing 3BR Apartment: Balcony, Internet 501	$29,978	$91	89%	3	3	2	$21	❌	❌	❌	Y / Y	⭐️ 5 (45)
Amazing 3BR Apartment: Balcony, Internet 201	$26,734	$86	83%	3	3	2	$21	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Apartamento cerca de todo en Medellín	$14,290	$42	88%	3	1	1	$26	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Beautiful House in Laureles safest area!	$20,162	$73	75%	3	3	4	$11	❌	❌	✅	Y / Y	⭐️ 4.7 (40)
Apartamento 304 Belén, Medellín	$5,048	$32	42%	3	1	25	$24	❌	❌	✅	Y / Y	⭐️ 3.6 (4)
Spacious & amazing loft at laureles	$26,972	$86	85%	3	3	4	$30	✅	❌	❌	Y / Y	⭐️ 4.8 (83)
Precioso apto Amoblado-Laureles	$20,860	$75	75%	3	3	3	$31	❌	❌	✅	Y / N	⭐️ 4.8 (25)
Cozy & Comfy home in Laureles	$19,453	$60	86%	3	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (52)
NEW! 2 Bedroom Heart of Medelin	$9,536	$58	43%	3	4	1	$26	❌	❌	✅	Y / N	⭐️ 5 (2)
Lujoso refugio, hermosa vista, Tranquilidad MDE	$16,001	$75	55%	3	3	4	$42	❌	❌	❌	Y / Y	⭐️ 5 (15)
Lujoso Apartamento Nuevo Castellana Marmol Nuevo 7	$7,776	$42	47%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Apartamento Jacuzzi La Castellana Laureles terraza	$12,412	$62	53%	3	2	2	$24	❌	✅	❌	Y / Y	⭐️ 5 (43)
🌴Apartament 33 -Laureles - Parking - WiFi 300MB🏢	$15,174	$60	67%	3	2	3	$20	❌	❌	✅	Y / N	⭐️ 4.9 (22)
Laureles la castellana 301	$4,348	$54	22%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (68)
Nice apartment close to Laureles	$10,930	$36	82%	3	2	3	$25	❌	❌	✅	N / N	⭐️ 4.8 (44)
View of Laureles, luxury apartment	$21,516	$73	79%	3	3	2	$24	❌	❌	❌	Y / Y	⭐️ 4.3 (24)
3 Bedroom Modern Apt in Medellin - Laureles	$21,090	$66	87%	3	4	3	$9	❌	❌	❌	Y / Y	⭐️ 5 (33)
Amplio Apartamento central	$11,773	$52	61%	3	2	1	$10	❌	❌	✅	Y / N	⭐️ 4.8 (22)
apartamento Lujoso la castellana laureles 3/2 king	$9,958	$36	73%	3	2	2	$24	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Lujoso apartamento la castellana laureles 3/2 110m	$10,224	$51	52%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (62)
Shelter, 5 min Belen Park, mills, metroplus	$9,511	$35	71%	3	2	2	$20	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Amplio, Acogedor e Iluminado - Laureles, Central	$11,531	$51	60%	3	2	2	$16	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Top floor view with balcony	$16,031	$60	73%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Hermoso 2 Balcones 1 Terraza 130m2	$23,658	$128	50%	3	2	1	$13	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Cozy appartment near Poblado	$10,898	$45	63%	3	2	2	$20	❌	❌	❌	N / N	⭐️ 4.8 (97)
Apartamento moderno en Laureles de 3 habitaciones	$26,324	$114	61%	3	2	1	$30	❌	❌	❌	Y / N	⭐️ 4.8 (44)
Elegante apto moderno 3/2 entero lujoso laureles	$11,274	$59	50%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (39)
Apartamento lujoso marmol 3/2 luxury cozy laureles	$10,595	$58	47%	3	2	2	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
~ Apartamento en Laureles con parqueadero ~	$19,901	$59	90%	3	2	2	$26	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Apartamento central laureles, bien equipado	$25,360	$78	86%	3	2	1	$40	❌	❌	❌	Y / N	⭐️ 4.8 (80)
Apartamento moderno en Laureles	$9,965	$52	51%	3	2	1	$17	❌	❌	✅	Y / N	⭐️ 4.6 (36)
Acogedor apartamento - Laureles, Mejor ubicación	$14,199	$76	49%	3	2	1	$35	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Spacious and cozy apartment - Near to Laureles	$8,113	$48	45%	3	2	4	$26	❌	❌	❌	Y / N	⭐️ 4.5 (20)
Budget friendly Excellent location sleeps 14 !	$15,266	$60	68%	3	2	1	$20	❌	❌	✅	N / N	⭐️ 4.7 (71)

#29a98 Cra 83 Medellín, Antioquia, 050026

3 bed • 2 bath • 8 guests

Inquire about this property

Contact

test at Test

$15,662

Annual Revenue

BNBCalc predicts this property will get $64 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$16,505

Avg annual revenue

67%

Avg occupancy rate

$64

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

$3,132

Profit

Revenue

$15,662

Cleaning

$1,347

Cohost commission

$3,132

Owner payout

$12,238

$0

Cash Investment

Renos & Furnishing

Total