BNBCalc Short Term Rental Investment Analysis 130 N Garland Ct 5301, Chicago, IL 60602

4 bed • 4 bath • 12 guests • $8,000

BNB

Calc

Annual Revenue

$137,646

Profit (Cash Flow)

$105,532

Cap Rate

1325.9%

Annual Revenue

$137,646

AirDNA projects $643/night at 59% occupancy ($138,562). Airbtics projects $571/night at 66% occupancy ($137,645). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $571 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$71,663	$137,801	$196,245	$327,907
Occupancy	47%	69%	81%	91%
Nightly Rate	$410	$536	$651	$972

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish 4 Bedroom / 4 bath in the Loop \| Sleeps 12	$160,153	$473	91%	4	4	2	$199	✅	❌	✅	Y / Y	⭐️ 4.6 (56)
MAG MILE MEGA ENTIRE FLOOR 4BD/4BA+Parking&Rooftop	$193,940	$537	97%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Spectacular Gold Coast villa w parking/sleeps 12	$64,101	$417	42%	4	3	32	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
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)
Upscale 4-Bedroom Townhouse w/Garage - LOCATION	$88,323	$299	79%	4	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (117)
Old Town/Lincoln Park Luxury Home Garage & Rooftop	$75,823	$270	76%	4	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (105)
Insta Worthy Prime Spot Patio Parking *Fireplace	$83,697	$310	72%	4	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (209)
Historic lux Townhouse on Chicago's Gold Coast	$209,994	$618	91%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (183)
Luxury River West Townhome with Garage	$78,369	$258	79%	4	4	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (209)
Luxury Fulton Market Penthouse Amazing City Views	$170,963	$535	85%	4	5	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Lovely 4 Bedroom Spot located in Charming Old Town	$108,160	$538	54%	4	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (65)
DTown Penthouse - 4bd/4ba (+Parking + Gym + Pool)	$219,937	$599	99%	4	4	32	$350	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
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)
Four floor Luxurious villa/Free parking/sleeps 12	$71,553	$425	46%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
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)
Magic Factory Loft 3East 4 Bd/4 Ba Families Groups	$102,429	$632	44%	4	4	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (28)
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)
Cloud9\|XL Penthouse near the Bean\| The Stella	$226,432	$1,505	40%	4	4	2	$400	✅	❌	❌	Y / Y	⭐️ 5 (11)
GROUP LUX in Gold Coast FULL FLOOR 4bd/4ba+Parking	$244,055	$667	98%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Perfect 4 Bedroom/3 Bath in the HEART of Old Town	$192,924	$1,187	44%	4	3	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (55)
4Br Gold Coast Duplex w Jacuzzi in the Bedroom!	$144,482	$556	71%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (96)
Luxury Apartment Private Terrace	$56,148	$208	72%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Architect's Urban Oasis \| 4bd/3ba I Luxe	$163,919	$573	76%	4	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (72)
Stunning Downtown Westloop loft.	$82,703	$607	37%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (50)
Duplex Chic River North Retreat	$96,343	$578	44%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4 (5)
Cloud9 \| Downtown near the Bean w/Gym \|The Winfrey	$181,302	$1,032	48%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 4 (2)
Cloud9\|Up to 10 ppl \| Lux Amenities \| The Phantom	$255,766	$1,043	67%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Luxe SFH in the Heart of Old Town	$84,699	$389	59%	4	2	2	$290	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Old Town Two Floor Duplex Condo	$94,680	$303	84%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 0 (12)
The Orleans - Floor 3: Private rooftop deck!	$122,309	$434	77%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
The Orleans - Floor 2: Private roofdeck Patio!	$117,639	$487	66%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Old-World, Classic Building Downtown	$268,751	$757	97%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Private Downtown Retreat with Rooftop Oasis	$117,796	$447	72%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Downtn mansion, host weddings, events, reunions 🎈🎈	$169,570	$658	66%	4	5	2	$600	❌	❌	❌	Y / Y	⭐️ 4.9 (8)

Return Metrics

821.9% 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)	$105,532	$211,064	$316,596	$422,128	$527,661	$1,055,322	$3,165,967
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,400	$6,400	$6,400	$6,400	$6,400	$6,400	$6,400
Down Payment	$1,600	$1,600	$1,600	$1,600	$1,600	$1,600	$1,600
Property Appreciation	$240	$487	$741	$1,004	$1,274	$2,751	$11,418
Total Return	$113,772	$219,551	$325,338	$431,133	$536,935	$1,066,073	$3,185,385

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

821.9%

Cap Rate

1,325.89%

Return on Investment

824.38%

130 N Garland Ct 5301 Chicago, IL, 60602

4 bed • 4 bath • 12 guests

Purchase Price

Est. $38/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

14043

Airbnb Investor Score

$105,532

Annual Profit

1325.9%

Cap Rate

821.9%

Cash on Cash

$137,646

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $643/night at 59% occupancy.Projected nightly rate is $571/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$133,772

Avg annual revenue

66%

Avg occupancy rate

$571

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

$55k

$125k

$195k

$270k

$105,532

Profit

Revenue

$137,646

Operating Expenses

$31,574

Operating Income

$106,072

Mortgage & Taxes

$540

Profit (Cash Flow)

$105,532

$12,840

Cash Investment

Down Payment

$1,600

Renos & Furnishing

$11,000

Closing Costs

$240

Total

$12,840

DSCR Ratio

Strong

196.56

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

821.9%

Cap Rate

1,325.89%

Return on Investment

824.38%

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

$380

Deductible property tax

$79

Your total deduction

-$103,222

Your adjusted annual income

$150,000 - -$103,222 = $253,222

Taxes on $253,222 (30%)

$75,967

Your old tax bill

$45,000

Your new tax bill

$75,967

Estimated tax savings

-$30,967

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -