BNBCalc Short Term Rental Investment Analysis Carrera 2, 470009 Santa Marta, Magdalena, Colombia

2 bed • 1 bath • 4 guests • $100,000

BNB

Calc

Report by:

Alexandra Rey

alereyece@gmail.com

Annual Revenue

$12,491

Profit (Cash Flow)

-$3,336

Cap Rate

2.0%

Annual Revenue

$12,491

AirDNA projects $60/night at 57% occupancy ($12,491).

BNB Calc projects a 56.99999999999999% occupancy rate, $60 rate per night.

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

26-1 Cra. 2 Santa Marta, Magdalena, 470004

2 bed • 1 bath • 4 guests

Purchase Price

$12,491

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,336

Profit

Revenue

$12,491

Operating Expenses

$10,494

Operating Income

$1,997

Mortgage & Taxes

$5,333

Profit (Cash Flow)

-$3,336

$27,688

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,688

Closing Costs

$3,000

Total

$27,688

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.04%

Cap Rate

1.99%

Return on Investment

3.87%