BNBCalc Short Term Rental Investment Analysis 1242 N Lake Shore Dr, Chicago, IL 60610

4 bed • 4 bath • 12 guests • $650,000

BNB

Calc

Annual Revenue

$125,761

Profit (Cash Flow)

$51,885

Cap Rate

14.7%

Annual Revenue

$125,761

AirDNA projects $797/night at 57% occupancy ($165,926). Airbtics projects $538/night at 64% occupancy ($125,760). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $538 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,171	$130,276	$198,617	$256,064
Occupancy	44%	66%	81%	97%
Nightly Rate	$386	$530	$659	$709

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4Br Gold Coast Duplex w Jacuzzi in the Bedroom!	$144,482	$556	71%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (96)
Spectacular Gold Coast villa w parking/sleeps 10	$106,890	$649	45%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Downtown Elegance ✨ Private Yard Parking	$66,404	$291	60%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (161)
MAG MILE MEGA ENTIRE FLOOR 4BD/4BA+Parking&Rooftop	$193,940	$537	97%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Four floor Luxurious villa/Free parking/sleeps 12	$71,553	$425	46%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Stylish 4 Bedroom / 4 bath in the Loop \| Sleeps 12	$160,153	$473	91%	4	4	2	$199	✅	❌	✅	Y / Y	⭐️ 4.6 (56)
Luxury River West Townhome with Garage	$78,369	$258	79%	4	4	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (209)
Magic Factory Loft 3East 4 Bd/4 Ba Families Groups	$102,429	$632	44%	4	4	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
Amazing Lincoln Park Rowhouse!!	$252,499	$677	99%	4	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (32)
Luxury Fulton Market Penthouse Amazing City Views	$170,963	$535	85%	4	5	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Stunning Downtown Westloop loft.	$82,703	$607	37%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
Spacious 4-Level/4-Bedroom Townhouse in West Loop	$151,831	$657	62%	4	4	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (232)
Cloud9 \|up to 14ppl Terrace @MagMile\|The Artemis	$169,334	$701	66%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (8)
Beautiful Spacious RiverWest Townhome 4-Bed/4-Bath	$88,066	$704	34%	4	4	1	$385	❌	❌	❌	Y / Y	⭐️ 5 (68)
Luxe SFH in the Heart of Old Town	$84,699	$389	59%	4	2	2	$290	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Spectacular Gold Coast villa w parking/sleeps 12	$64,101	$417	42%	4	3	32	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Historic lux Townhouse on Chicago's Gold Coast	$209,994	$618	91%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (183)
Lovely 4 Bedroom Spot located in Charming Old Town	$108,160	$538	54%	4	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (65)
Duplex Chic River North Retreat	$96,343	$578	44%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4 (5)
Cloud9\|XL Penthouse near the Bean\| The Stella	$226,432	$1,505	40%	4	4	2	$400	✅	❌	❌	Y / Y	⭐️ 5 (11)
Lincoln Park 4BD/2BA Fireplace (2)	$41,936	$281	40%	4	2	32	$159	❌	❌	❌	Y / Y	⭐️ 4.7 (103)
GROUP LUX in Gold Coast FULL FLOOR 4bd/4ba+Parking	$244,055	$667	98%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Insta Worthy Prime Spot Patio Parking *Fireplace	$83,697	$310	72%	4	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (209)
Old Town/Lincoln Park Luxury Home Garage & Rooftop	$75,823	$270	76%	4	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (105)
Upscale 4-Bedroom Townhouse w/Garage - LOCATION	$88,323	$299	79%	4	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (117)
Magic Factory Loft 2East 4 Bd/3 Ba Families Groups	$90,854	$475	52%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Old Town/Lincoln Park \| Stunning Home \| King Suite	$116,964	$380	81%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
GROUP LUX Lincoln Park 4BD/4.5BA Home (+parking)	$167,033	$456	98%	4	5	1	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Luxury Apartment with Private Terrace - Lincoln Pa	$69,701	$263	70%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Neon Dream in River West!	$169,606	$788	57%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (61)
GROUP LUX in Old Town/Gold Coast (+private roof)	$160,685	$477	89%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (35)
Historic Old Town, Fabulous 4 Bedroom Home	$117,903	$391	81%	4	3	5	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (156)
Superiorhaus Noble Square Sleeps 16 Hot Tub/garage	$180,966	$694	70%	4	3	3	$242	✅	✅	❌	Y / Y	⭐️ 5 (40)
Old-World, Classic Building Downtown	$268,751	$757	97%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Perfect 4 Bedroom/3 Bath in the HEART of Old Town	$192,924	$1,187	44%	4	3	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (55)
Bright & Cozy 3 Story Lincoln Park Condo by DePaul	$45,151	$181	66%	4	3	2	$179	❌	❌	❌	Y / Y	⭐️ 4.7 (72)
Luxury Apartment Private Terrace	$56,148	$208	72%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Modern Downtown Home with Rooftop and Skyline View	$71,479	$492	39%	4	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (33)

Return Metrics

32.32% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$51,884	$103,769	$155,654	$207,539	$259,424	$518,849	$1,556,548
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$721,384	$793,354	$865,927	$939,120	$1,012,952	$1,392,395	$3,134,269

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.32%

Cap Rate

14.72%

Return on Investment

48.45%

1242 N Lake Shore Dr Chicago, IL, 60610

4 bed • 4 bath • 12 guests

Purchase Price

Est. $3,118/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

176

Airbnb Investor Score

$51,884

Annual Profit

14.7%

Cap Rate

32.3%

Cash on Cash

$125,761

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $797/night at 57% occupancy.Projected nightly rate is $538/night at 64% occupancy.

Occupancy Rate

Top 53% 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.

$125,125

Avg annual revenue

64%

Avg occupancy rate

$538

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

$40k

$115k

$190k

$270k

$51,885

Profit

Revenue

$125,761

Operating Expenses

$30,029

Operating Income

$95,732

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$51,885

$160,500

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$11,000

Closing Costs

$19,500

Total

$160,500

DSCR Ratio

Strong

2.18

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.32%

Cap Rate

14.72%

Return on Investment

48.45%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$30,850

Deductible property tax

$6,435

Your total deduction

$14,027

Your adjusted annual income

$150,000 - $14,027 = $135,973

Taxes on $135,973 (30%)

$40,792

Your old tax bill

$45,000

Your new tax bill

$40,792

Estimated tax savings

$4,208

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -