BNBCalc Short Term Rental Rental Arbitrage Analysis 1057 West Columbia Avenue, Chicago, IL

3 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$67,216

Profit (Cash Flow)

$28,070

Cash on Cash Return

326.4%

Annual Revenue

$67,216

AirDNA projects $218/night at 68% occupancy ($54,143). Airbtics projects $197/night at 66% occupancy ($47,489). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $239 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,623	$48,890	$69,779	$82,581
Occupancy	55%	65%	77%	82%
Nightly Rate	$144	$200	$239	$265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loyola & Lake -3br/2bth close to the Lake & Loyola	$51,377	$182	76%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (78)
1910 Beautiful Restoration! Walk to Beach!	$41,458	$174	64%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (81)
Marvelous Condo w/ Pri Prkng Cls to Transit &Beach	$59,427	$200	78%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (124)
Charming 3BR Apt close to Stores & Dining	$17,572	$58	71%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
The Ramblers Inn, Northside NEW Reno w/parking!	$58,755	$208	75%	3	1	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (102)
Roomy 3BR Apt near Beach, Park & Loyola	$23,211	$70	80%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Alluring Condo w/ Pri. Prkng Cls to Transit &Beach	$47,434	$146	84%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (115)
3BR Modern & Stylish Apt in Rogers Park	$22,439	$104	50%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Steps from the Lake, Lovely 3-Bedroom Condo	$48,554	$201	66%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (105)
Victorian House in Heart of Rogers Park	$93,605	$452	56%	3	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (88)
Spacious! 3 bedroom apartment in Edgewater!	$60,030	$263	58%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (68)
3BR Inviting Apartment w/ In-Unit Washer & Dryer	$14,568	$59	57%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
The Nancy’s beautiful,Spacious Urban Getaway	$39,383	$230	45%	3	2.5	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (175)
Andersonville apartment, walk to the lake & train	$71,257	$238	81%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (77)
Andersonville Living	$45,450	$135	91%	3	1	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (426)
Spacious condo with open floor plan and fireplace	$49,897	$216	62%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (29)
3BR Homey & Spacious Apt	$19,902	$78	59%	3	1.5	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Cozy 3BR on Chicago's North Side & Free Parking	$69,747	$271	69%	3	1.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (281)
Spacious 3 BR close to Beach, Red Line and Loyola	$44,955	$196	62%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (110)
Spacious 3BR with Parking Option, Steps to Metra!	$50,220	$251	54%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (131)
Convenient Location Near Loyola/Northwestern	$35,964	$201	45%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (75)
Soft Leather & Warm Bricks in Stylish New Home	$63,037	$265	63%	3	2	2	$355	❌	❌	❌	Y / Y	⭐️ 5 (91)
Free street parking - Backyard Oasis	$62,789	$217	77%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (123)
Spacious 3-Bed 2-Bath APT in Rogers Park	$68,024	$245	72%	3	2	2	$150	❌	❌	❌	N / Y	⭐️ 4.5 (51)
Beautiful Three Bedroom Apartment Near Loyola	$38,588	$186	52%	3	2	1	$169	❌	❌	❌	Y / Y	⭐️ 5 (281)
The Nancy’s gorgeous , Spacious Urban Getaway	$42,657	$225	50%	3	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (257)
Chicago Charm	$54,692	$210	70%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (29)
Private Andersonville Apartment	$44,488	$148	82%	3	1	2	$35	❌	❌	❌	N / Y	⭐️ 5 (73)
Spacious 3 bdrm apt. near NU + Chicago + lake.	$41,395	$141	79%	3	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (109)
3 BR Evanston Apt near Chicago	$68,076	$248	75%	3	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (81)
Vintage Charm Near Lake	$78,853	$227	94%	3	1	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (132)
Soft Suede and Warm Bricks at a Stylish Rogers Park Home	$48,252	$259	50%	3	2	2	$355	❌	❌	❌	Y / Y	⭐️ 5 (97)
House 3BED/2BATH/1PARKING close to Downtown & Lake	$50,905	$320	43%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (132)
Walker’s Paradise & A Garage \| 3 Bedrooms	$30,903	$131	63%	3	1	3	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
Modern 3 bedroom Home!	$20,111	$105	50%	3	1	4	$150	❌	❌	❌	Y / Y	⭐️ 3.5 (7)
Classic Chicago 2-Flat Living Newly Renovated	$48,619	$155	85%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (154)
Bright, Modern Home: Chef’s Kitchen & Free Parking	$115,832	$389	78%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (19)
3BR Spacious and Fully Furnished Apartment	$31,490	$124	63%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (39)
Cozy Unit with private balcony	$48,282	$194	68%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cozy 3 bedroom condo perfect for Friends & Family	$29,152	$177	45%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (60)

Return Metrics

326.39% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,069	$56,139	$84,209	$112,279	$140,348	$280,697	$842,093
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	$28,069	$56,139	$84,209	$112,279	$140,348	$280,697	$842,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

326.39%

Payback Period Days

111

Return on Investment

326.39%

1057 W Columbia Ave 1E Chicago, Illinois, 60626

3 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$67,216

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $218/night at 68% occupancy.Projected nightly rate is $197/night at 66% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$48,783

Avg annual revenue

66%

Avg occupancy rate

$197

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

$15k

$45k

$80k

$115k

$28,070

Profit

Revenue

$67,216

Operating Expenses

$20,738

Operating Income

$46,478

Net Effective Rent

$18,408

Profit (Cash Flow)

$28,070

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

326.39%

Payback Period Days

111