BNBCalc Short Term Rental Investment Analysis 170 W Polk St 904, Chicago, IL 60605

2 bed • 2 bath • 6 guests • $2,950

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$78,820

Profit (Cash Flow)

$54,694

Cap Rate

1860.8%

Annual Revenue

$78,820

AirDNA projects $332/night at 65% occupancy ($78,819). Airbtics projects $392/night at 74% occupancy ($105,949). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $332 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,617	$94,912	$177,916	$242,011
Occupancy	71%	80%	91%	93%
Nightly Rate	$234	$315	$521	$693

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DOWNTOWN PENTHOUSE #1 \| Vintage 2bd (+Gym)	$64,706	$229	72%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
Kasa \| 2BD Near McCormick Place \| South Loop	$58,838	$544	29%	2	2	2	$96	❌	❌	✅	Y / Y	⭐️ 4.8 (392)
DOWNTOWN PENTHOUSE#6 \| Vintage Loft +gym&balcony	$76,778	$251	79%	2	2	3	$120	✅	❌	✅	Y / Y	⭐️ 4.7 (175)
Chic Corner 2BR in the Loop \| City & Lake Views	$136,926	$454	81%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Lavish 2BR/2BA Loft I Next to Grant Park & Museums	$247,189	$692	92%	2	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (136)
Brilliant 2BR/2BA Loft I SuperHost I Sleep 6	$192,559	$705	71%	2	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
Downtown Penthouse LakeViews #1\|Gym, Parking, Pool	$113,501	$299	100%	2	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
The Downtown Oasis (2BD / 2BA)	$65,552	$200	88%	2	2	8	$90	✅	✅	❌	Y / Y	⭐️ 5 (4)
Downtown Penthouse Skyline 2bdrm	$113,004	$332	93%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Stylish South Loop Condo	$33,836	$215	43%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

761.91% 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)	$54,694	$109,388	$164,082	$218,776	$273,470	$546,941	$1,640,823
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$28	$59	$92	$127	$163	$385	$2,360
Down Payment	$590	$590	$590	$590	$590	$590	$590
Property Appreciation	$88	$179	$273	$370	$469	$1,014	$4,210
Total Return	$55,401	$110,217	$165,038	$219,863	$274,694	$548,930	$1,647,983

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

761.91%

Cap Rate

1,860.78%

Return on Investment

763.55%

170 W Polk St 904 Chicago, IL, 60605

2 bed • 2 bath • 6 guests

Purchase Price

Est. $14/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

18669

Airbnb Investor Score

$54,694

Annual Profit

1860.8%

Cap Rate

761.9%

Cash on Cash

$78,820

Annual Revenue

BNBCalc predicts this property will get $392 per night with 74% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$110,288

Avg annual revenue

74%

Avg occupancy rate

$392

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

$35k

$105k

$175k

$250k

$54,694

Profit

Revenue

$78,820

Operating Expenses

$23,927

Operating Income

$54,893

Mortgage & Taxes

$199

Profit (Cash Flow)

$54,694

$7,179

Cash Investment

Down Payment

$590

Renos & Furnishing

$6,500

Closing Costs

$89

Total

$7,179

DSCR Ratio

Strong

275.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

761.91%

Cap Rate

1,860.78%

Return on Investment

763.55%

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

$140

Deductible property tax

$29

Your total deduction

-$53,505

Your adjusted annual income

$150,000 - -$53,505 = $203,505

Taxes on $203,505 (30%)

$61,051

Your old tax bill

$45,000

Your new tax bill

$61,051

Estimated tax savings

-$16,051

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: -