BNBCalc Short Term Rental Investment Analysis # 32A-81 Cra 20, Bogotá, D.C., Bogotá, D.C., 111311

1 bed • 1 bath • 2 guests • $65,000

BNB

Calc

Annual Revenue

$6,249

Profit (Cash Flow)

-$8,561

Cap Rate

-7.8%

Annual Revenue

$6,249

AirDNA projects $24/night at 68% occupancy ($5,960). Airbtics projects $29/night at 59% occupancy ($6,249). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 59% occupancy rate, $29 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$4,937	$6,872	$9,121	$11,071
Occupancy	52%	64%	72%	78%
Nightly Rate	$25	$28	$33	$37

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
los mejores atardeceres en Bogotá.	$5,963	$24	62%	1	1	2	$12	❌	❌	❌	Y / Y	⭐️ 5 (66)
Exclusivo y Confortable Loft en Ctro Internacional	$4,273	$28	38%	1	1	1	$13	❌	❌	❌	N / N	⭐️ 5 (54)
Hermoso apartamento, acogedor con gran vista	$13,835	$45	84%	1	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (197)
Open sky terrace apartment at Bogotá	$7,300	$28	66%	1	1	2	$17	❌	❌	❌	Y / Y	⭐️ 5 (97)
Apartaestudio Bogotá Centro Intenacional	$6,648	$23	78%	1	1	2	$5	❌	❌	❌	Y / Y	⭐️ 5 (48)
Encantador Aparta-Estudio en el Corazón de Bogotá	$2,628	$22	31%	1	1	1	$8	❌	❌	✅	Y / N	⭐️ 4.5 (24)
Un espacio hecho justo para ti	$9,998	$36	74%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (47)
Central y Moderno Loft con Increíble Vista	$6,348	$28	58%	1	1	1	$13	❌	❌	❌	Y / Y	⭐️ 5 (151)
Comfy & central studio with wonderful view	$6,863	$29	60%	1	1	2	$17	❌	❌	❌	Y / Y	⭐️ 5 (106)
Iconic Place to make Bogota Stop	$5,652	$26	56%	1	1	2	$17	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Mitika Cultura movilidad y tranquilidad wifi	$5,375	$37	38%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 0 (2)
Mitika Hermoso la mejor vista y ubicación wifi	$4,957	$35	37%	1	1	1	$12	❌	❌	❌	Y / Y	⭐️ 5 (6)
Loft hermoso en centro internacional	$7,189	$25	75%	1	1	1	$12	✅	❌	❌	Y / N	⭐️ 5 (87)
Loft in Bogotá: Perfect for digital nomads! H51	$8,746	$28	81%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (112)
2 ambient luxury loft with great view 15th floor	$9,233	$32	74%	1	1	2	$17	✅	❌	✅	Y / Y	⭐️ 5 (105)
Exclusivo Loft en Centro Internacional	$6,740	$24	75%	1	1	2	$10	❌	❌	❌	Y / Y	⭐️ 4.5 (98)
Luxury loft, Centro Internacional w great view	$6,569	$30	55%	1	1	2	$17	❌	❌	❌	Y / Y	⭐️ 4.5 (99)
Sunny days, great view apartment	$9,474	$30	82%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
Trendy Urban spot apartment	$6,911	$26	70%	1	1	2	$13	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Loft for everyone, Bogotá for all	$5,835	$27	56%	1	1	2	$12	❌	❌	❌	Y / Y	⭐️ 4.5 (71)
Cozy loft, near downtown with a Amazing views	$9,639	$31	82%	1	1	2	$17	❌	❌	❌	Y / Y	⭐️ 5 (125)
Hermoso apartaestudio en el centro. Wifi.	$5,542	$22	66%	1	1	2	$9	❌	❌	✅	N / Y	⭐️ 4.9 (91)
Espectacular aparta-suite	$5,516	$26	54%	1	1	1	$15	❌	❌	✅	Y / Y	⭐️ 5 (102)
Events and traveling apartment on Bogotá	$6,642	$26	65%	1	1	2	$16	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
10 Tranquilidad comodidad y vista Mitika	$5,886	$38	41%	1	1	1	$11	❌	❌	❌	Y / Y	⭐️ 0 (1)
NUEVO apartamento de una habitacion en Teusaquillo	$2,972	$29	28%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Casa en el aire	$7,868	$36	58%	1	1.5	3	$21	❌	❌	❌	Y / N	⭐️ 5 (10)
Perfect place to arrive to Bogotá	$8,099	$29	72%	1	1	1	$17	❌	❌	❌	Y / Y	⭐️ 4.4 (19)
ChapineroTeusaquilloParkwayEmbassyCoworking	$2,363	$17	36%	1	1	1	$8	❌	❌	✅	Y / Y	⭐️ 4.3 (34)
Penthouse Centro Internacional	$8,586	$34	69%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (5)
Central y Moderno Teusaquillo/Centro Internacional	$8,496	$33	66%	1	1	2	$13	✅	❌	❌	Y / Y	⭐️ 5 (61)
Spectacular 18th floor View Loft Bogota!	$9,803	$38	69%	1	1	2	$10	❌	❌	❌	Y / Y	⭐️ 5 (74)
Centro internacional mejor localización.	$4,256	$37	28%	1	1	1	$17	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Hermoso Aparta-Estudio en Bogotá	$2,870	$22	35%	1	1	1	$7	❌	❌	✅	Y / N	⭐️ 5 (13)
Dúplex Bohemio en Teusaquillo	$7,232	$26	76%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (68)
Apartment in Bogota, Teusaquillo	$5,556	$22	69%	1	1	5	$0	❌	❌	✅	Y / Y	⭐️ 3 (2)
Central great 17th City sky view apartment	$6,207	$33	48%	1	1	2	$17	❌	❌	❌	Y / Y	⭐️ 5 (62)
Loft Super vista. Junto Torre Atrio Bogotá.	$6,966	$29	64%	1	1	3	$10	❌	❌	❌	Y / Y	⭐️ 5 (21)
Loft Centro Internacional	$5,395	$22	67%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 5 (13)
Fantástico loft parque Bavaria	$7,791	$35	56%	1	1	2	$16	✅	❌	❌	Y / Y	⭐️ 5 (96)

Return Metrics

-47.19% 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)	-$8,560	-$17,121	-$25,682	-$34,242	-$42,803	-$85,606	-$256,820
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	$7,305	$1,705	-$3,794	-$9,191	-$14,483	-$39,219	-$99,048

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-47.19%

Cap Rate

-7.83%

Return on Investment

-31.39%

# 32A-81 Cra 20 Bogotá, D.C., Bogotá, D.C., 111311

1 bed • 1 bath • 2 guests

Purchase Price

-231

Airbnb Investor Score

-$8,560

Annual Profit

-7.8%

Cap Rate

-47.2%

Cash on Cash

$6,249

Annual Revenue

BNBCalc predicts this property will get $29 per night with 59% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$6,705

Avg annual revenue

59%

Avg occupancy rate

$29

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

$15k

-$8,561

Profit

Revenue

$6,249

Operating Expenses

$11,343

Operating Income

-$5,094

Mortgage & Taxes

$3,467

Profit (Cash Flow)

-$8,561

$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

-47.19%

Cap Rate

-7.83%

Return on Investment

-31.39%