BNBCalc Short Term Rental Rental Arbitrage Analysis 165 West Superior Street, Chicago, IL, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$49,425

Profit (Cash Flow)

$592

Cash on Cash Return

8.5%

Annual Revenue

$49,425

AirDNA projects $199/night at 68% occupancy ($49,424).

BNB Calc projects a 68% occupancy rate, $199 rate per night.

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

Return Metrics

8.53% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$591	$1,183	$1,774	$2,366	$2,957	$5,915	$17,747
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	$591	$1,183	$1,774	$2,366	$2,957	$5,915	$17,747

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.53%

Payback Period Days

4280

Return on Investment

8.53%

165 W Superior St Chicago, Illinois, 60654

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$49,425

Annual Revenue

Projected nightly rate is $199/night at 68% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$592

Profit

Revenue

$49,425

Operating Expenses

$17,825

Operating Income

$31,600

Net Effective Rent

$31,008

Profit (Cash Flow)

$592

$6,934

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,684

Total

$6,934

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

8.53%

Payback Period Days

4280