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 Rental Arbitrage Analysis #88-50 Cra 20, Bogotá, Bogotá, 110221

2 bed • 2 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$30,505

Profit (Cash Flow)

$9,318

Cash on Cash Return

187.3%

Annual Revenue

$30,505

AirDNA projects $70/night at 66% occupancy ($16,874). Airbtics projects $87/night at 65% occupancy ($20,654). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 96% occupancy rate, $87 rate per night.

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

Percentiles25%50%75%90%
Revenue$9,489$16,604$30,057$57,422
Occupancy46%61%86%93%
Nightly Rate$55$73$94$167

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
Apartamento 74m Frente al Parque el Virrey
$26,110
$174
41%
225$0✅✅✅N / Y⭐️ 5 (119)
Luxury 2-Bedroom Loft 501 Overlooking the Park
$36,175
$102
96%
221$21❌❌✅Y / Y⭐️ 5 (107)
w* | Captivating 2BR in Parque Virrey
$24,540
$84
78%
211$20❌❌❌Y / Y⭐️ 4.5 (20)
Hermoso apto cerca al parque 93
$16,216
$67
64%
211$18❌❌❌Y / Y⭐️ 0 (1)
Penthouse Virrey Park
$54,426
$214
69%
231$21❌✅✅Y / Y⭐️ 4.5 (57)
w* | Industrial 2BR in Parque Virrey
$26,291
$82
86%
221$20❌❌❌N / Y⭐️ 4.5 (128)
Elegant 2-Bedroom Loft 604 with Stunning Park View
$30,472
$92
89%
22.51$21❌❌✅Y / Y⭐️ 5 (80)
Spacious apartment, beautiful view in the north
$20,105
$74
72%
211$21❌❌✅Y / Y⭐️ 4.5 (72)
Apto familiar cerca a parque 93
$10,183
$72
38%
211$13❌❌❌Y / N⭐️ 0 (0)
Ubicado en la mejor zona, dos hab, 5 personas.
$11,210
$55
54%
211$13❌❌❌Y / N⭐️ 5 (46)
Modern Artistic Oasis : Virrey Park Triplex
$30,963
$94
90%
232$0❌❌❌Y / Y⭐️ 5 (25)
Dos habitaciones cerca de Parque 93 excelente zona
$10,185
$63
43%
211$13❌❌✅Y / Y⭐️ 4.8 (20)
Hermoso Apartamento Parq93 muy bien ubicado 2 Hab
$10,200
$76
36%
211$17❌❌❌Y / Y⭐️ 0 (1)
Apartamento exclusivo en sector Parque El Virrey
$14,609
$49
80%
211$34❌❌✅Y / Y⭐️ 4.5 (26)
Cozy & Well located - GREAT OPTION!
$25,167
$90
74%
22.54$40❌❌✅Y / Y⭐️ 5 (71)
Apartamento en El Chicó. Ideal para larga estadía!
$16,876
$87
53%
21.51$0❌❌❌Y / Y⭐️ 5 (5)
Spacious 2BR Retreat with Studio Bliss @ Virrey
$25,191
$72
94%
22.52$35❌❌❌Y / Y⭐️ 5 (18)
Stylish 160 m2 Apartment Virrey (Top Location)
$20,611
$167
33%
231$66❌❌❌Y / Y⭐️ 4.7 (9)
w*| Lovely 2BR in Parque Virrey
$31,499
$87
98%
221$20❌❌❌Y / Y⭐️ 4.8 (159)
Apto cerca al parque de la 93, con terraza privada
$11,528
$68
45%
211$13❌❌❌Y / N⭐️ 0 (1)
Apartamento de dos habitaciones amplio y acogedor
$5,849
$34
47%
21.54$0❌❌❌Y / N⭐️ 5 (16)
Cómodo apartamento con Terraza parque de la 93
$7,988
$54
39%
211$13❌❌✅Y / N⭐️ 4.5 (13)
Lindo Apto para 5 personas, cerca al parque 93
$10,732
$67
43%
211$13❌❌❌Y / N⭐️ 4.5 (9)
Luxurious 2 Retreat at Area Plus
$13,535
$86
43%
221$0❌❌❌Y / Y⭐️ 0 (2)
The best view of Bogotá
$12,772
$60
58%
2215$24❌❌❌Y / Y⭐️ 5 (10)
Penthouse duplex vista a la ciudad
$32,336
$95
93%
221$0❌❌✅N / Y⭐️ 5 (41)
Virrey Park facing 2BR, 2Bath, Parking, Fast WI-FI
$53,875
$160
92%
225$0❌❌✅Y / Y⭐️ 5 (30)
Cozy & Beautiful Apartment
$50,636
$160
86%
236$45❌❌❌Y / Y⭐️ 5 (17)
Espectacular apartamento con terraza en la 93
$14,943
$70
57%
211$16❌❌❌Y / Y⭐️ 0 (0)
Hermoso y Cómodo Apartamento - Parque el Virrey
$12,519
$54
60%
212$31❌❌✅Y / Y⭐️ 5 (49)
Elegant 2-Bedroom Retreat w/ Workdesk @Virrey
$13,842
$62
61%
223$0❌❌✅Y / Y⭐️ 5 (17)
Apartamento para 5 personas en la 93
$12,301
$55
59%
211$13❌❌❌Y / Y⭐️ 4.5 (20)
Luxury Condo with Jacuzzi. close to t zone/93 park
$11,884
$98
30%
223$37✅✅✅Y / Y⭐️ 4.5 (9)
Penthouse triplex remodelado con terraza - Virrey
$55,281
$236
64%
22.54$0❌❌❌Y / Y⭐️ 5 (53)
Apartamento completo dos pisos zona rosa bogotá
$7,565
$33
59%
21.55$16❌❌❌Y / N⭐️ 5 (26)
New 2Beds Duplex/Cosy City View H82
$55,846
$170
88%
222$24❌❌❌N / N⭐️ 4.5 (58)
Lugar rodeado de comodidades
$5,040
$27
51%
2131$0❌❌❌Y / N⭐️ 4.5 (28)
|HF| Wonderful Duplex Close to Virrey
$13,351
$38
96%
211$0❌❌❌N / N⭐️ 4.5 (43)
apartamento zona rosa-zona t- parque virrey
$11,752
$51
62%
212$18❌❌❌N / N⭐️ 5 (6)
Apartamento 2 Hab Parque el Virrey - Zona T
$12,297
$40
84%
222$0❌❌❌Y / Y⭐️ 4 (12)

Return Metrics

187.25% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,317$18,635$27,952$37,270$46,588$93,176$279,528
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$9,317$18,635$27,952$37,270$46,588$93,176$279,528

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

187.25%

Payback Period Days

195

Return on Investment

187.25%

property-location

#88-50 Cra 20 606 Bogotá, Bogotá, 110221

2 bed • 2 bath • 3 guests

$30,505

Annual Revenue

BNBCalc predicts this property will get $87 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Top 6% of comparables

Top 36% 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.

$21,672

Avg annual revenue

65%

Avg occupancy rate

$87

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

$20k

$40k

$55k

Sign up to see the data on 40 all comparables

$9,318

Profit

Revenue

$30,505

Operating Expenses

$12,788

Operating Income

$17,718

Net Effective Rent

$8,400

Profit (Cash Flow)

$9,318

$4,976

Cash Investment

Renos & Furnishing

$4,876

Setup Costs

$100

Total

$4,976

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

187.25%

Payback Period Days

195