BNBCalc Short Term Rental Investment Analysis 1725 West Harrison Street, Chicago, IL

1 bed • 1 bath • 1 guests • $178,787

BNB

Calc

Annual Revenue

$55,685

Profit (Cash Flow)

$22,706

Cap Rate

19.4%

Annual Revenue

$55,685

AirDNA projects $193/night at 69% occupancy ($48,639). Airbtics projects $170/night at 65% occupancy ($40,359). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,872	$33,618	$57,079	$103,723
Occupancy	57%	65%	77%	90%
Nightly Rate	$123	$139	$198	$309

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy garden apartment historic Jackson Bvld.	$46,056	$149	84%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (348)
Modern 1BR Near West Loop & Little Italy (ADA)	$52,813	$195	74%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
CITY CONDO with GARAGE 7 min Walk to Train	$27,836	$73	99%	1	1	3	$79	❌	❌	❌	Y / Y	⭐️ 5 (327)
1BR w/ Patio steps from Illinois Medical District	$77,079	$324	65%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (59)
Spacious Studio in Little Italy, Near West Loop	$43,425	$245	46%	1	1	1	$85	❌	❌	✅	Y / N	⭐️ 5 (39)
UIC / Little Italy - Charming 1 Bed 1 Bath Apt.	$35,004	$139	68%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (113)
Great Location 1 bdr close to Downtown\|West loop	$33,106	$98	90%	1	1.5	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (95)
UIC / Little Italy - Lovely 1 Bed 1 Bath Apt.	$36,602	$139	70%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Stylish 1-BR with Balcony near West Loop	$51,777	$233	59%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Private 1 Bedroom Apartment in Little Italy / UIC	$35,867	$163	58%	1	1	2	$94	❌	❌	❌	N / Y	⭐️ 5 (86)
Newly Renovated 1BD near West Loop & Little Italy	$27,241	$192	35%	1	1	1	$85	❌	❌	✅	Y / N	⭐️ 5 (92)
Chic 1 BR w Parking	$48,972	$152	84%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (42)
Garden on Warren	$25,207	$70	96%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 5 (61)
Pro Cleaned & Isolated West Loop Coach House	$35,417	$118	77%	1	1	1	$66	❌	❌	❌	Y / Y	⭐️ 5 (420)
Garden Apartment in the Historic Heart of the City	$33,538	$101	90%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (244)
Spacious 1 bed/1 bath in the Heart of West Loop	$32,724	$138	64%	1	1	32	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (69)
Beautiful & Cozy Guest Suite Near West Side!	$35,913	$136	72%	1	1	3	$50	❌	❌	❌	N / N	⭐️ 4.5 (48)
Walk to IL Medical District 1 Bed w/Parking & W/D	$18,681	$88	58%	1	1	32	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Loft Near United Center, UIC, and Rush Hospital.	$28,465	$101	77%	1	1	32	$150	❌	❌	❌	N / Y	⭐️ 5 (13)
Stylish Central Unit With Pool	$68,764	$308	61%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Modern Chic Condo 7 mins from downtown Chicago!	$28,986	$198	40%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (7)
Blueground \| Medical District, gym, nr hospitals	$54,634	$253	59%	1	1	32	$395	✅	❌	✅	Y / Y	⭐️ 0 (1)
Cozy 1 BR, 1 Parking, Sleeps 4!	$37,009	$128	79%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Blueground \| Medical District, gym, 1 block to L	$43,086	$149	79%	1	1	32	$395	❌	❌	✅	Y / Y	⭐️ 0 (0)
West Loop Studio with Park Views	$24,888	$136	50%	1	1	32	$150	✅	✅	✅	Y / Y	⭐️ 5 (4)
Blueground \| W. Loop, gym, nr dining & Union Park	$98,919	$351	77%	1	1	32	$395	✅	❌	✅	Y / Y	⭐️ 4 (1)
Cozy Library	$38,575	$155	68%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
West Loop Urban Oasis	$92,541	$258	98%	1	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
UIC / Little Italy - Lovely 1 Bed 1 Bath Apt.	$29,736	$125	65%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Blueground \| Medical District, gym, nr hospitals	$41,506	$135	84%	1	1	32	$395	✅	❌	✅	Y / Y	⭐️ 0 (1)
UIC / Little Italy - Delightful 1 Bed 1 Bath Apt.	$36,638	$130	77%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
MedDistrict Spacious 1bed/1bath + Free Laundry	$19,953	$94	58%	1	1	32	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Tri-Taylor Best Kept Secret.	$25,348	$147	44%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (4)
UIC / Little Italy - Charming 1 Bed 1 Bath Apt.	$22,589	$130	46%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 0 (0)
notCurrent MedDistrict 1bed/1bath + Free Laundry	$20,862	$100	57%	1	1	32	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Best Kept Secret N Illinois Medical District	$31,827	$130	65%	1	1	7	$90	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Luxury in Fulton Market District	$43,134	$335	35%	1	1	2	$45	✅	❌	❌	Y / N	⭐️ 5 (5)
MedDistrict Expansive 1bed/1bath + Free Laundry	$21,441	$101	58%	1	1	32	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)

Return Metrics

50.04% 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)	$22,705	$45,411	$68,116	$90,822	$113,528	$227,056	$681,168
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$143,029	$143,029	$143,029	$143,029	$143,029	$143,029	$143,029
Down Payment	$35,757	$35,757	$35,757	$35,757	$35,757	$35,757	$35,757
Property Appreciation	$5,363	$10,888	$16,578	$22,439	$28,476	$61,487	$255,175
Total Return	$206,856	$235,086	$263,482	$292,048	$320,791	$467,331	$1,115,131

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

50.04%

Cap Rate

19.44%

Return on Investment

65.73%

1725 W Harrison St Chicago, Illinois, 60612

1 bed • 1 bath • 1 guests

Purchase Price

Est. $858/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

266

Airbnb Investor Score

$22,705

Annual Profit

19.4%

Cap Rate

50.0%

Cash on Cash

$55,685

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 69% occupancy.Projected nightly rate is $170/night at 65% occupancy.

Occupancy Rate

Top 33% 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.

$39,022

Avg annual revenue

65%

Avg occupancy rate

$170

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

$20k

$45k

$70k

$100k

$22,706

Profit

Revenue

$55,685

Operating Expenses

$20,919

Operating Income

$34,766

Mortgage & Taxes

$12,060

Profit (Cash Flow)

$22,706

$45,371

Cash Investment

Down Payment

$35,757

Renos & Furnishing

$4,250

Closing Costs

$5,364

Total

$45,371

DSCR Ratio

Strong

2.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

50.04%

Cap Rate

19.44%

Return on Investment

65.73%

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

$8,485

Deductible property tax

$1,770

Your total deduction

-$4,407

Your adjusted annual income

$150,000 - -$4,407 = $154,407

Taxes on $154,407 (30%)

$46,322

Your old tax bill

$45,000

Your new tax bill

$46,322

Estimated tax savings

-$1,322

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