BNBCalc Short Term Rental Rental Arbitrage Analysis # 84-40 Cra. 53, Barranquilla, Atlántico, 080001

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$15,384

Profit (Cash Flow)

-$67,740

Cash on Cash Return

-1016.5%

Annual Revenue

$15,384

AirDNA projects $64/night at 52% occupancy ($12,155). Airbtics projects $78/night at 54% occupancy ($15,384). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $78 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$10,050	$14,218	$20,573	$35,211
Occupancy	45%	53%	62%	75%
Nightly Rate	$60	$72	$89	$126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartamento de lujo en el corazón de Barranquilla!	$37,875	$126	80%	3	3.5	2	$57	❌	❌	✅	Y / Y	⭐️ 5 (61)
Apartamento 3 Habitaciones	$18,671	$97	52%	3	3	2	$13	✅	❌	✅	Y / N	⭐️ 4.5 (39)
Apartamento Norte sector Exclusivo Barranquilla	$18,562	$69	71%	3	2	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (60)
Luxury Apartment in Great Area!	$24,431	$89	75%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
The Spot	$13,979	$73	50%	3	4	4	$24	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Beautiful 3 bedroom apartment in barranquilla	$21,208	$92	62%	3	2.5	4	$25	✅	❌	❌	Y / N	⭐️ 5 (18)
Moderno apartamento Amplio . cancelación gratis	$9,980	$61	44%	3	2	3	$13	❌	❌	✅	Y / N	⭐️ 5 (3)
Spacious and peaceful apartment for six	$10,034	$54	49%	3	2	2	$20	❌	❌	✅	Y / N	⭐️ 4.5 (34)
Apt with amazing view in Norte Centro Histórico	$11,395	$60	50%	3	2.5	2	$21	❌	❌	❌	Y / Y	⭐️ 5 (45)
Specious Luxury Apartment in Alto de Riomar	$18,246	$126	36%	3	2	2	$40	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Luxurious and spacious apartment exclusive 5 stars	$26,507	$101	70%	3	2.5	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (50)
Apartamento cerca Centro Comercial Buenavista	$14,454	$65	60%	3	2	5	$18	✅	❌	✅	Y / N	⭐️ 4.5 (96)
3 - Apto de Estreno! “Country” Moderno y Amplio.	$13,176	$60	60%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (78)
Tranquila, silenciosa y cómoda vivienda	$4,903	$50	26%	3	3	2	$16	❌	❌	✅	Y / N	⭐️ 5 (22)
Large and comfortable apartment.	$18,198	$74	66%	3	4	2	$20	❌	❌	✅	Y / N	⭐️ 4.2 (23)
Apartamento Alto prado 170 m	$13,725	$75	50%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (28)
Beutiful apartment, best location in town!	$20,915	$70	81%	3	2.5	13	$52	❌	❌	✅	Y / Y	⭐️ 5 (35)
Amplio Apartamento Dúplex con Terraza en Riomar	$9,158	$39	61%	3	2	2	$21	❌	❌	✅	N / N	⭐️ 4 (8)
Apartamento excelente ubicación	$7,779	$45	46%	3	2	1	$21	❌	❌	❌	Y / N	⭐️ 5 (8)
Espectacular Apartamento Barranquilla Lindo Nuevo	$20,759	$78	72%	3	2.5	2	$13	❌	❌	❌	Y / Y	⭐️ 5 (41)
6 - Apto Amplio, Cómodo y Romántico en la Ciudad	$10,796	$50	59%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (110)
5 - Apto de Estreno! Moderno y Amplio “Country”.	$11,433	$71	44%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Beautiful fully furnished property for 7 people	$17,653	$61	77%	3	2	2	$20	✅	❌	✅	Y / N	⭐️ 5 (40)
PERFECTLY LOCATED & UPDATED ACROSS BUENAVISTA MALL	$19,767	$99	54%	3	2	1	$20	✅	❌	❌	Y / Y	⭐️ 5 (43)
Lindo apt con excelente ubicación sector tranquilo	$10,554	$52	55%	3	2.5	3	$13	❌	❌	✅	Y / Y	⭐️ 5 (33)
Apartamento en el corazon de Barranquilla	$15,392	$99	42%	3	3.5	1	$13	❌	✅	✅	Y / Y	⭐️ 5 (7)
Acogedor apto para 8 zona norte	$13,560	$59	60%	3	3	1	$26	❌	❌	✅	Y / Y	⭐️ 4.1 (12)
Charming Loft, handy, fast WiFi 301	$13,029	$61	57%	3	3.5	2	$18	❌	❌	❌	Y / Y	⭐️ 5 (93)
EDF ITHIEL 3HAB / EXCELENTE UBICACION	$4,563	$52	22%	3	2	1	$13	❌	❌	❌	Y / Y	⭐️ 4.5 (131)
Hermoso apartamento central	$16,771	$87	52%	3	2	3	$16	❌	❌	❌	Y / Y	⭐️ 5 (13)
Super Apt, lovely, fast WiFi 304	$12,404	$75	44%	3	3.5	2	$18	❌	❌	❌	Y / Y	⭐️ 5 (77)
Apartamento acogedor	$16,900	$172	26%	3	3	2	$13	❌	❌	❌	Y / N	⭐️ 0 (0)
apartamento nuevo en villa country barranquilla	$22,350	$73	83%	3	2	5	$35	✅	❌	❌	Y / Y	⭐️ 5 (83)
Un gran lugar en Alto Prado.	$29,993	$172	47%	3	3.5	3	$13	❌	❌	❌	Y / N	⭐️ 0 (0)
Apto perfecto para carnaval: ubicación + comodidad	$22,116	$128	47%	3	2	5	$16	❌	✅	❌	Y / Y	⭐️ 5 (13)
Bonito Apartamento en el Norte con Terraza y BBQ	$12,005	$80	41%	3	3	2	$0	❌	❌	✅	Y / N	⭐️ 4.5 (6)
Beautiful Lightfilled Penthouse!	$14,435	$68	58%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Amplio departamento bien ubicado	$8,710	$45	51%	3	2	1	$21	❌	❌	❌	Y / N	⭐️ 0 (1)
AP301-Apt/Excelente Ubicación-Camina a Buena Vista	$17,433	$73	65%	3	2	30	$25	✅	❌	❌	Y / Y	⭐️ 5 (26)
Amplio apto sector privilegiado al norte de B/qlla	$7,797	$63	31%	3	2	2	$34	❌	❌	❌	Y / Y	⭐️ 4.5 (42)

Return Metrics

-1,016.5% 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)	-$67,740	-$135,480	-$203,220	-$270,960	-$338,700	-$677,401	-$2,032,205
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	-$67,740	-$135,480	-$203,220	-$270,960	-$338,700	-$677,401	-$2,032,205

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1,016.5%

Payback Period Days

Return on Investment

-1,016.5%

# 84-40 Cra. 53 Barranquilla, Atlántico, 080001

3 bed • 3 bath • 8 guests

Monthly Rent

$15,384

Annual Revenue

BNBCalc predicts this property will get $78 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$15,790

Avg annual revenue

54%

Avg occupancy rate

$78

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

$25k

$40k

-$67,740

Profit

Revenue

$15,384

Operating Expenses

$11,124

Operating Income

$4,260

Net Effective Rent

$72,000

Profit (Cash Flow)

-$67,740

$6,664

Cash Investment

Renos & Furnishing

$6,564

Setup Costs

$100

Total

$6,664

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,016.5%

Payback Period Days