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 Parqueadero C C Chipichape, Cali, Valle del Cauca, Colombia

1 bed • 1 bath • 1 guests • $50,000

BNB

Calc

Annual Revenue

$7,699

Profit (Cash Flow)

-$6,470

Cap Rate

-7.6%

Annual Revenue

$7,699

AirDNA projects $23/night at 59% occupancy ($4,956). Airbtics projects $27/night at 55% occupancy ($5,423). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $31 rate per night.

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

Percentiles25%50%75%90%
Revenue$3,878$5,631$7,913$9,529
Occupancy45%58%68%74%
Nightly Rate$23$26$31$34

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
Apt 205: Balcon y parqueador cerca a Chipichape.

No image available

$7,327
$26
76%
115$19❌❌❌Y / Y⭐️ 5 (23)
Hermoso apartamento cerca a CC Chipichape

No image available

$7,350
$25
76%
112$12❌❌❌N / N⭐️ 5 (164)
Chipichape Walking Distance - Super Fast Wi-Fi

No image available

$5,303
$21
64%
111$16❌❌✅Y / Y⭐️ 5 (149)
Fort House - Ste 201

No image available

$8,015
$30
73%
111$0❌❌❌Y / Y⭐️ 4.5 (10)
Apt 101 Diagonal centro comercial Chipichape

No image available

$5,961
$25
64%
114$12❌❌❌Y / N⭐️ 5 (13)
Beautiful Loft Near Chipichape A/C + Wi-Fi 500 MB

No image available

$6,208
$32
53%
113$0❌❌❌N / N⭐️ 5 (41)
Hermoso loft cerca a CC Chipichape.

No image available

$7,634
$26
77%
112$10❌❌❌Y / N⭐️ 5 (119)
Hermoso loft 04 cerca Chipichape

No image available

$6,732
$25
70%
112$10❌❌❌Y / N⭐️ 5 (81)
Chipichape Walking Distance - Super Fast Wi-Fi AC

No image available

$5,222
$20
68%
111$16❌❌✅Y / Y⭐️ 5 (105)
Santa Monica (Chipichape) - Queen Size - Loft - AC

No image available

$4,896
$20
65%
111$14❌❌✅Y / Y⭐️ 5 (65)
Apartamento zona norte.

No image available

$4,967
$28
48%
112$5❌❌❌Y / N⭐️ 4.5 (22)
Apt 204: Hermoso apartamento cerca a Chipichape.

No image available

$5,954
$22
71%
115$18❌❌❌Y / N⭐️ 5 (39)
Apartaestudio amoblado en exclusivo sector de Cali

No image available

$6,215
$23
72%
117$13❌❌❌Y / Y⭐️ 5 (56)
Fort House - Ste 205

No image available

$8,395
$31
74%
111$0❌❌❌Y / Y⭐️ 4.5 (16)
Apt 104 Ubicación Estratégica Frente a Chipichape

No image available

$5,171
$23
60%
114$18❌❌❌Y / N⭐️ 5 (9)
Santa Monica (Chipichape) - Cozy Suite - Wi-Fi

No image available

$3,962
$15
64%
111$14❌❌✅Y / Y⭐️ 5 (86)
Fort House - Ste 101

No image available

$4,516
$24
51%
111$6❌❌❌Y / Y⭐️ 5 (18)
Apt 203: Super Ubicación frente a Mall Chipichape

No image available

$6,662
$29
62%
113$18❌❌❌Y / Y⭐️ 5 (28)
Apt 202: Balcon y parqueadero cerca a Chipichape.

No image available

$7,541
$32
63%
113$18❌❌❌Y / Y⭐️ 5 (49)
hermoso apartamento en la flora

No image available

$8,549
$32
73%
112$0❌❌✅Y / Y⭐️ 5 (32)
Cómodo alojamiento con todo lo que necesitas!

No image available

$3,336
$19
46%
111$8❌❌❌Y / Y⭐️ 5 (32)
Santa Monica (Chipichape) - Loft - Queen Size - AC

No image available

$4,992
$21
63%
111$14❌❌✅Y / Y⭐️ 5 (59)
Espectacular apto con aire a 5 min mall Chipichape

No image available

$8,978
$44
55%
112$10✅❌✅Y / N⭐️ 5 (15)
Apt 201 Dos balcones con parqueadero.

No image available

$5,488
$34
42%
115$19❌❌❌Y / Y⭐️ 4.5 (15)
Apt 105 Hermoso apartamento cerca Chipichape.

No image available

$6,406
$28
61%
113$18❌❌❌Y / N⭐️ 4.5 (11)
Sil 104|Cerca de Chipichape

No image available

$5,838
$29
55%
113$0❌❌❌Y / N⭐️ 5 (13)
Apt 103 Diagonal a centro comercial Chipichape.

No image available

$3,974
$32
33%
112$18❌❌❌Y / N⭐️ 5 (10)
Aparta estudio en Cali

No image available

$3,426
$26
36%
111$0❌❌❌Y / N⭐️ 4.5 (12)
Apartamento en Chipichape

No image available

$5,043
$26
53%
112$0❌❌✅N / Y⭐️ 0 (2)
Apt 102: Apartamento diagonal a Chipichape

No image available

$6,323
$30
56%
113$18❌❌❌Y / N⭐️ 5 (20)
Sil 202 |Balcón|Cerca Chipichape

No image available

$5,161
$30
47%
113$0❌❌❌Y / Y⭐️ 5 (20)
Apartamento de Lujo-Norte cali

No image available

$8,373
$52
44%
111$0✅✅✅Y / Y⭐️ 4 (9)
Apartaestudio cerca a Chipichape

No image available

$3,617
$26
38%
112$7❌❌❌Y / N⭐️ 3.5 (3)
Hermoso apartaestudio 408 frente a Chipichape

No image available

$3,282
$23
39%
111$0❌❌✅Y / N⭐️ 4.5 (7)
apartamento la flora, cerca a chipichape

No image available

$10,424
$32
89%
112$0❌❌✅Y / Y⭐️ 4.8 (11)
Hermoso Aparta estudio 203 Frente a Chipichape

No image available

$4,629
$23
55%
111$0❌❌✅Y / N⭐️ 5 (7)

Return Metrics

-44.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,470-$12,940-$19,410-$25,880-$32,350-$64,701-$194,105
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$39,999$39,999$39,999$39,999$39,999$39,999$39,999
Down Payment$10,000$10,000$10,000$10,000$10,000$10,000$10,000
Property Appreciation$1,500$3,045$4,636$6,275$7,963$17,195$71,363
Total Return$45,029$40,104$35,225$30,394$25,612$2,494-$72,742

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-44.05%

Cap Rate

-7.6%

Return on Investment

-29.04%

property-location

Parqueadero C C Chipichape Valle del Cauca, 760046

1 bed • 1 bath • 1 guests

-221

Airbnb Investor Score

-$6,470

Annual Profit

-7.6%

Cap Rate

-44.1%

Cash on Cash

$7,699

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $23/night at 59% occupancy.Projected nightly rate is $27/night at 55% occupancy.

Top 26% of comparables

Top 26% 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.

$5,685

Avg annual revenue

55%

Avg occupancy rate

$27

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

$10k

Sign up to see the data on 40 all comparables

-$6,470

Profit

Revenue

$7,699

Operating Expenses

$11,503

Operating Income

-$3,804

Mortgage & Taxes

$2,667

Profit (Cash Flow)

-$6,470

$14,688

Cash Investment

Down Payment

$10,000

Renos & Furnishing

$3,188

Closing Costs

$1,500

Total

$14,688

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-44.05%

Cap Rate

-7.6%

Profit (Cummulative)

-$6,470

$40,000

$3,188

$1,500

$0

Total Gain

-$4,266

🤩

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