BNBCalc Short Term Rental Rental Arbitrage Analysis Carrera 8a #97-46, Bogota, Colombia

1 bed • 1.5 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$11,396

Profit (Cash Flow)

-$7,690

Cash on Cash Return

-227.4%

Annual Revenue

$11,396

AirDNA projects $35/night at 77% occupancy ($9,843). Airbtics projects $48/night at 65% occupancy ($11,395). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $48 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,083	$12,100	$15,404	$19,441
Occupancy	52%	71%	81%	86%
Nightly Rate	$42	$46	$51	$60

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment in Prime Location! GYM/Sauna in Building	$14,033	$48	76%	1	1	3	$26	❌	❌	❌	Y / Y	⭐️ 5 (65)
Apartaestudio 93 Area AF	$9,541	$42	60%	1	1	3	$15	❌	❌	❌	Y / Y	⭐️ 5 (103)
w* \| Cozy 1BR Duplex in Parque 93	$13,510	$42	83%	1	1	1	$30	❌	❌	❌	N / N	⭐️ 5 (28)
*ML Dúplex Cómodo y acogedor parque 93	$13,387	$43	82%	1	1	1	$23	❌	❌	✅	Y / Y	⭐️ 4.5 (84)
w* \| Unique 1BR duplex in Parque 93	$13,746	$43	83%	1	1	1	$30	❌	❌	✅	N / N	⭐️ 4.9 (39)
Lindo , seguro, caliente, acogedor***	$12,787	$42	81%	1	2	2	$18	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Duplex 93 Area Bogota AF	$11,520	$43	71%	1	1	3	$20	❌	❌	❌	Y / Y	⭐️ 5 (9)
Aparta Estudio. Servicio 5 estrellas!	$14,065	$44	86%	1	2	2	$18	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Lovely 1-bedroom condo in Chico Reservado	$12,199	$43	76%	1	1	4	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Best Service, Great apt, Long Term Special	$12,039	$41	80%	1	1	21	$24	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Full Duplex Apartament. 1B, With Terrace-Wifi	$10,668	$39	72%	1	1	2	$20	❌	❌	✅	Y / Y	⭐️ 5 (56)
Suite Superior 100 Luxury	$8,564	$90	26%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (12)
CS*\| Chic Apartment 1B	$16,162	$55	78%	1	1	2	$21	❌	❌	✅	N / N	⭐️ 4.5 (6)
confort merecido	$8,861	$27	88%	1	1	8	$20	❌	❌	❌	Y / N	⭐️ 4.5 (16)
Chic Comfort 1BR Gem in Bogotá	$18,368	$59	84%	1	1	3	$12	❌	❌	❌	Y / Y	⭐️ 5 (15)
CS*I - Apartamento moderno Chico	$9,506	$49	53%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (5)
Apartamento tipo LOFT 93	$7,171	$66	29%	1	1	2	$12	✅	❌	❌	Y / Y	⭐️ 0 (2)
Apartamento chicó	$18,100	$68	72%	1	2	3	$18	❌	❌	✅	Y / Y	⭐️ 5 (4)
CS \| Nice top -Lujoso Dúplex	$13,046	$48	73%	1	1	1	$23	❌	❌	✅	N / Y	⭐️ 5 (5)
CS*\| Modern 1BRs apartament	$8,052	$50	44%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 0 (2)
Espléndido alojamiento en Chicó Reservado	$9,661	$33	80%	1	2	14	$18	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Exclusive Apartment in Bogotá's 93 Park Area	$14,449	$47	84%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (29)
Amazing Apartment! Best Location!	$21,302	$60	97%	1	1	25	$16	❌	❌	✅	Y / Y	⭐️ 4.7 (63)
CS*l Aparta estudio en Chapinero	$6,455	$49	36%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 0 (0)
Loft en Bogotá!, cool y súper céntrico.	$9,253	$44	56%	1	1	3	$26	❌	❌	✅	Y / Y	⭐️ 5 (74)
Loft 5 estrellas en el corazón de Bogotá	$11,509	$55	56%	1	1	3	$26	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Splendid apt near park 93	$16,352	$78	57%	1	1	14	$10	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Fh ~ Stylish loft in Chicó Norte ~ Bogotá	$4,042	$37	28%	1	1	30	$31	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
CS*\| Apto en Chapinero	$10,073	$43	64%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 0 (2)
CS*I Top exclusive duplex apartment 1B-Wifi	$11,945	$48	68%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (4)
CS*\| Top Apartment Top Service	$12,734	$49	71%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 0 (2)
Parque 93 Excelent Location	$10,942	$46	65%	1	1	30	$22	❌	❌	❌	Y / Y	⭐️ 5 (4)
Parque 93 Cozy Flat	$9,043	$38	65%	1	1	30	$19	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Apartamento en la calle 93.	$5,253	$35	41%	1	1	365	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Acogedor Loft Cerca al Parque 93	$6,917	$42	45%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful chic apto. calm+sunny+terrace+location	$5,041	$51	27%	1	2.5	30	$5	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Terraza privada y moderno cerca WTC y Parque 93	$4,711	$33	39%	1	1	30	$26	❌	❌	❌	Y / Y	⭐️ 0 (1)
CS \| Moderno apartamento Dúplex	$19,032	$52	100%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (5)
Confort House Chico	$9,516	$51	51%	1	1	30	$12	❌	❌	✅	Y / Y	⭐️ 4 (12)
w* \| Vibrant Duplex in Chico	$19,102	$57	90%	1	1.5	90	$20	❌	❌	✅	N / Y	⭐️ 4.5 (16)

Return Metrics

-227.37% 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)	-$7,689	-$15,379	-$23,069	-$30,759	-$38,449	-$76,899	-$230,697
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	-$7,689	-$15,379	-$23,069	-$30,759	-$38,449	-$76,899	-$230,697

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-227.37%

Payback Period Days

Return on Investment

-227.37%

97-46 Cra. 8a Bogotá, Bogotá, 112111

1 bed • 1.5 bath • 3 guests

Monthly Rent

$11,396

Annual Revenue

BNBCalc predicts this property will get $48 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$11,566

Avg annual revenue

65%

Avg occupancy rate

$48

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

$10k

$15k

$20k

-$7,690

Profit

Revenue

$11,396

Operating Expenses

$10,686

Operating Income

$710

Net Effective Rent

$8,400

Profit (Cash Flow)

-$7,690

$3,382

Cash Investment

Renos & Furnishing

$3,282

Setup Costs

$100

Total

$3,382

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-227.37%

Payback Period Days