BNBCalc Short Term Rental Investment Analysis Colegio Nueva Granada, Bogotá, Bogotá, 110231

1 bed • 1 bath • 3 guests • $65,000

BNB

Calc

Annual Revenue

$9,135

Profit (Cash Flow)

-$5,993

Cap Rate

-3.9%

Annual Revenue

$9,135

AirDNA projects $33/night at 63% occupancy ($7,593). Airbtics projects $41/night at 61% occupancy ($9,134). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $41 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,418	$6,847	$11,058	$30,517
Occupancy	44%	61%	78%	89%
Nightly Rate	$27	$30	$38	$91

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Acogedor aparta estudio amoblado	$6,357	$27	62%	1	1	2	$10	❌	❌	❌	Y / Y	⭐️ 5 (28)
Acogedor Apto & Coworking en Chapinero Alto Zona G	$5,347	$38	37%	1	1	1	$8	❌	❌	✅	Y / N	⭐️ 5 (10)
Jacuzzi l Best city view l Gourmet breakfast	$22,692	$124	50%	1	1	1	$0	❌	✅	❌	Y / Y	⭐️ 4.5 (29)
Unique Loft Design, Zona G with Private Terrace	$12,683	$39	80%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (387)
Unique Loft Design, Zona G with Private Balcony	$7,026	$30	56%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (309)
Stunning, quiet & spacious 1Bed	$13,084	$57	55%	1	1.5	5	$120	❌	❌	❌	Y / Y	⭐️ 5 (4)
Hermoso apartamento totalmente privado en zona G	$8,975	$27	89%	1	1	3	$10	❌	❌	❌	Y / N	⭐️ 5 (77)
Loft Zona G- Chapinero alto	$6,193	$36	47%	1	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (2)
Apartaestudio con ambientes independientes 100 Mt2	$11,867	$58	55%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 5 (32)
Great Flat "Zona G" in Bogota	$8,293	$27	81%	1	1	2	$21	❌	❌	❌	Y / Y	⭐️ 5 (207)
Rosales, Apartamento Encantador, Tranquilo, Seguro	$8,527	$30	74%	1	1	5	$40	❌	❌	❌	Y / Y	⭐️ 5 (77)
w* \| Magnific loft in Chapinero	$4,342	$30	37%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 4.9 (8)
Edgy apartment in Bogotá near Rosales and Zona G	$10,760	$30	98%	1	1.5	28	$0	❌	❌	❌	Y / N	⭐️ 5 (10)
Luxury Loft with Tub Chapinero + Bufet Breakfast.	$9,632	$94	28%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (125)
Closer to the stars -Level 32	$8,388	$25	90%	1	1	1	$14	❌	✅	✅	Y / Y	⭐️ 4.5 (7)
w* \| Incredible loft in Zona G	$8,217	$30	69%	1	1	1	$20	❌	❌	✅	N / Y	⭐️ 5 (7)
Excelente Apartaestudio Zona G de Bogotá	$5,471	$24	60%	1	1	2	$21	❌	❌	❌	Y / Y	⭐️ 5 (183)
Apartamento en la mejor zona de Bogotá	$8,921	$31	72%	1	2	3	$24	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Loft ubicado en la zona Gourmet de Bogotá	$6,023	$24	65%	1	2	5	$26	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Diseño Moderno l Ubicación Perfecta l Acogedor	$13,988	$91	42%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Nice apartament in a safe zone	$12,626	$46	75%	1	2	60	$21	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Apartaestudio Chapinero de fácil acceso	$4,891	$15	87%	1	1	3	$8	❌	❌	❌	Y / N	⭐️ 4.7 (161)
Cozy Studio, great connection + sauna ;)	$5,943	$28	58%	1	1	31	$20	❌	❌	❌	Y / Y	⭐️ 5 (20)
Hermoso Loft en Chapinero Alto	$6,145	$23	73%	1	1	30	$0	✅	❌	✅	Y / N	⭐️ 5 (6)
w *\|Amazing loft in Chapinero	$5,366	$30	45%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 4 (2)
Apartamento en Chapinero	$8,565	$26	90%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Apartamento Nuevo Cerca de Todo	$2,690	$21	35%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (2)
Beautiful Apartment, city view	$5,351	$34	43%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Hermoso y cómodo aparta-estudio en Chapinero Alto.	$6,325	$24	72%	1	1	30	$0	❌	❌	❌	Y / N	⭐️ 4.5 (3)
Lovely loft in Rosales	$4,939	$27	50%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Apartamento nuevo Chapinero Bgtá	$5,961	$31	52%	1	2	90	$15	❌	❌	✅	Y / N	⭐️ 5 (3)
The G Place Bogota: ¡Estratégico!	$11,303	$38	80%	1	1	2	$29	❌	❌	✅	Y / Y	⭐️ 5 (27)
Lux tub l Best loft apartment l Zona G	$13,407	$99	37%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Design Studio in Club House Building	$2,868	$28	28%	1	2	1000	$15	✅	❌	✅	N / Y	⭐️ 0 (1)
Apartamento Duplex Art Design - Zona G - Rosales	$14,880	$40	100%	1	1	3	$20	❌	❌	✅	Y / Y	⭐️ 5 (28)
Central Studio Apartment in Chapinero, Bogotá	$7,848	$32	67%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
w* \| Incredible loft in Zona G	$3,840	$30	35%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Apartamento en Zona G	$12,405	$38	88%	1	1	2	$26	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy Apartment Zona G+ Breakfast	$16,924	$136	34%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Bright & petfriendly apartment in trendy district.	$9,706	$34	78%	1	2	25	$18	❌	❌	✅	Y / N	⭐️ 5 (8)

Return Metrics

-33.03% 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)	-$5,992	-$11,985	-$17,977	-$23,970	-$29,963	-$59,926	-$179,779
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$915	$1,868	$2,860	$3,892	$4,967	$11,032	$51,999
Down Payment	$13,000	$13,000	$13,000	$13,000	$13,000	$13,000	$13,000
Property Appreciation	$1,950	$3,958	$6,027	$8,158	$10,352	$22,354	$92,772
Total Return	$9,873	$6,842	$3,909	$1,080	-$1,643	-$13,539	-$22,007

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.03%

Cap Rate

-3.88%

Return on Investment

-17.23%

Colegio Nueva Granada Bogotá, Bogotá, 110231

1 bed • 1 bath • 3 guests

Purchase Price

-158

Airbnb Investor Score

-$5,992

Annual Profit

-3.9%

Cap Rate

-33.0%

Cash on Cash

$9,135

Annual Revenue

BNBCalc predicts this property will get $41 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$8,719

Avg annual revenue

61%

Avg occupancy rate

$41

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

$15k

$25k

-$5,993

Profit

Revenue

$9,135

Operating Expenses

$11,661

Operating Income

-$2,526

Mortgage & Taxes

$3,467

Profit (Cash Flow)

-$5,993

$18,138

Cash Investment

Down Payment

$13,000

Renos & Furnishing

$3,188

Closing Costs

$1,950

Total

$18,138

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-33.03%

Cap Rate

-3.88%

Return on Investment

-17.23%