BNBCalc Short Term Rental Rental Arbitrage Analysis #80-45 Cra. 58, Bogotá, Bogotá, 111211

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$21,611

Profit (Cash Flow)

-$5,198

Cash on Cash Return

-58.7%

Annual Revenue

$21,611

AirDNA projects $492/night at 68% occupancy ($122,196). Airbtics projects $97/night at 61% occupancy ($21,611). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $97 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,567	$20,812	$31,183	$45,721
Occupancy	48%	62%	71%	81%
Nightly Rate	$70	$90	$117	$151

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Home and Office Away from Home	$19,128	$59	84%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Enjoy Bogotá, best location day and night RNT63587	$19,988	$70	75%	3	2	3	$59	❌	❌	❌	Y / Y	⭐️ 4.9 (97)
Great location, convenient and wifi	$8,436	$32	69%	3	2	1	$12	❌	❌	✅	N / Y	⭐️ 4.4 (304)
Hermoso apartamento con excelente vista	$9,713	$56	45%	3	2	28	$37	❌	❌	✅	Y / Y	⭐️ 4.9 (48)
Family home near Simon Bolivar Park 3H2B	$9,751	$61	42%	3	2	3	$24	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Bright, stylish Terrace Apt 5 min to T zone Andino	$13,844	$71	49%	3	2	2	$40	❌	❌	✅	N / Y	⭐️ 4.8 (96)
Studio 85th apartment Zona T, Virrey Park	$7,085	$44	44%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Best location Bogota Apartment!	$24,064	$105	60%	3	2	2	$34	❌	❌	❌	N / N	⭐️ 4.8 (23)
w* \| Perfect 3BR with Terrace in Zona T	$46,271	$159	78%	3	2	1	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Apartamento estilo nórdico	$28,884	$134	56%	3	2	1	$47	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Gran apt 3hab Zona exclusiva Btá	$26,505	$102	71%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (36)
Ubicación Perfecta y Cerca a Todo! 5 Min Zona T	$15,492	$86	48%	3	3	2	$24	❌	❌	✅	Y / Y	⭐️ 4.9 (92)
Apto central cerca estadio el Campin	$9,126	$36	68%	3	2	1	$5	❌	❌	✅	Y / N	⭐️ 4.7 (26)
3BR 3-floor walk-up, comfortable city exploration	$28,250	$109	69%	3	2	2	$30	❌	❌	❌	N / Y	⭐️ 4.9 (52)
Apartment perfect for groups in perfect location	$66,085	$244	74%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (71)
Increíble apartamento cerca a zona T y andino	$27,938	$142	53%	3	3	2	$15	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Zona T - Apartamento estilo nórdico	$29,768	$126	62%	3	2	1	$47	❌	❌	✅	Y / Y	⭐️ 5 (5)
Cave of Heroes \| Design House Parkside	$59,448	$181	89%	3	3	2	$17	❌	❌	❌	Y / Y	⭐️ 5 (98)
⭐ ZonaT PENTHOUSE with⛰MOUNTAIN VIEW⛰ and BALCONY!	$29,333	$126	61%	3	3	2	$46	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
Casa Linda	$9,602	$62	42%	3	3	2	$13	❌	❌	✅	Y / N	⭐️ 5 (28)
Apartamento Exclusivo Parque el Virrey, Zona T.	$26,379	$114	63%	3	2	3	$17	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Convenient 3 BR Apt located in the heart of Bogotá	$7,102	$33	56%	3	3	3	$13	❌	❌	❌	N / N	⭐️ 4.6 (28)
Apartment, Zona T, Country, Chapinero	$13,294	$73	44%	3	3	3	$41	❌	❌	✅	Y / Y	⭐️ 4.5 (149)
Lovely Loft - ZoNa T & G - 3 Rooms	$24,856	$95	70%	3	2	3	$20	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Apto Exclusivo el Virrey, Zona T	$21,488	$101	57%	3	2	1	$34	❌	❌	✅	Y / N	⭐️ 3 (2)
Moderno apartamento ubicado por la zona del Virrey	$19,528	$75	68%	3	3	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Luxury apartment in the best area Bogotá, 06/1503	$19,325	$80	66%	3	2	30	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
Iluminado, moderno y espacioso diseñado con amor	$44,762	$151	80%	3	2	14	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Lindo apartamento cerca a todo	$13,557	$45	82%	3	2	20	$17	❌	❌	❌	Y / N	⭐️ 5 (6)
Apartamento amplio en la mejor zona de Bogotá	$22,982	$161	39%	3	2	3	$0	❌	❌	✅	Y / N	⭐️ 3 (2)
Stylish and modern in the best area of Bogotá	$17,934	$98	50%	3	2	30	$50	✅	❌	✅	Y / Y	⭐️ 5 (1)
!Beautiful Penthouse! Near Zona T	$15,627	$70	61%	3	4	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Bogota Virrey - X Large ZoNa t	$33,203	$112	81%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (4)
Enorme Alojamiento Zona T	$18,135	$71	68%	3	3	1	$18	❌	❌	❌	Y / N	⭐️ 4.5 (32)
Bogota Nogal - ZoNa T & G - 3/R	$29,406	$91	87%	3	3	3	$20	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Amplio apartamento con sala de cine - Zona T	$42,252	$148	78%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Cozy - Spacious Loft - Park virrey	$13,165	$109	33%	3	2	4	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Español	$22,047	$86	69%	3	2	1	$20	❌	❌	❌	N / N	⭐️ 4.8 (19)

Return Metrics

-58.73% 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)	-$5,198	-$10,396	-$15,594	-$20,792	-$25,990	-$51,980	-$155,940
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	-$5,198	-$10,396	-$15,594	-$20,792	-$25,990	-$51,980	-$155,940

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-58.73%

Payback Period Days

Return on Investment

-58.73%

#80-45 Cra. 58 Apartamaento 104 Bogotá, Bogotá, 111211

3 bed • 3 bath • 6 guests

Monthly Rent

$21,611

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $492/night at 68% occupancy.Projected nightly rate is $97/night at 61% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$22,809

Avg annual revenue

61%

Avg occupancy rate

$97

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

$25k

$45k

$65k

-$5,198

Profit

Revenue

$21,611

Operating Expenses

$14,809

Operating Income

$6,802

Net Effective Rent

$12,000

Profit (Cash Flow)

-$5,198

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-58.73%

Payback Period Days