BNBCalc Short Term Rental Rental Arbitrage Analysis 1753 W Newport Ave, Chicago, IL, 60657

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$76,197

Profit (Cash Flow)

$11,488

Cash on Cash Return

105.9%

Annual Revenue

$76,197

AirDNA projects $402/night at 60% occupancy ($88,096). Airbtics projects $342/night at 61% occupancy ($76,197). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $342 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,348	$67,054	$124,628	$181,541
Occupancy	46%	63%	75%	83%
Nightly Rate	$239	$283	$444	$587

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Duplex Home RoscoeVillage/Wrigley Free St Parking	$41,026	$116	93%	4	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (268)
Lake View \| Wrigley Designer House w/Patio	$62,237	$266	63%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (167)
Modern 4 Bedroom Apt Next to Park&Pool \| Lakeview	$51,829	$173	81%	4	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (49)
4/2 Home + Foosball Table \| Near Wrigley	$51,832	$193	71%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
The Broasis at Wrigley	$61,060	$192	79%	4	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (75)
Breathtaking Getaway In Prime Lakeview Location!	$53,846	$252	56%	4	2.5	1	$222	❌	❌	❌	Y / Y	⭐️ 5 (86)
Super Comfortable Two-Level Apt	$66,672	$266	67%	4	4	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (33)
2-story condo / 3-Minute walk to Wrigley Field	$64,963	$378	45%	4	2	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (80)
Spacious Wrigley Duplex \| Large Entertainment Room	$55,758	$265	56%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
Wrigleyville Getaway !	$55,534	$426	35%	4	1	30	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (93)
Luxury 4 bedroom steps from Wrigley	$74,664	$472	43%	4	2.5	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (152)
Large Space, Two Levels ,Deck, Parking	$40,067	$250	43%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (177)
Stylish Comfy Flat by Wrigley Field+CTA for Groups	$78,478	$215	97%	4	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (317)
The Waveland Room 4 Bed/4bath Private Roof-Deck!	$128,321	$559	61%	4	4	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (72)
Spacious 4BRCondo near Wrigley/Dtwn +FreeParking	$104,589	$333	83%	4	1	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (84)
Lincoln Park Single Family Home	$101,690	$395	69%	4	3.5	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (116)
The Lighthouse in Lakeview!	$88,808	$324	74%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Awesome 4-BR/2BA House in the Heart of Wrigley!	$34,494	$157	55%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (91)
Sophisticated, Historic & Comfy Flat near Wrigley!	$69,323	$197	93%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (325)
Stylish 2-Level Designer Home by DePaul w/ Parking	$79,804	$269	78%	4	3.5	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (127)
Attn Cubs Fans-Steps from Wrigley, Free Parking	$48,839	$261	49%	4	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (132)
Soaring Dramatic Wrigley Loft w/ PRIVATE ROOFTOP	$104,946	$440	64%	4	3	2	$370	❌	❌	❌	Y / Y	⭐️ 5 (173)
4 Bedroom Across from Wrigley Field Legend Suite	$86,607	$596	39%	4	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (37)
4 Bedroom Across from Wrigley Field Stadium Suite	$96,205	$586	44%	4	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (52)
SPACIOUS 4 Bedroom Townhouse with FREE PARKING!	$73,695	$285	70%	4	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (142)
Upscale Condo in Lakeview near Wrigley Field	$50,242	$245	55%	4	1	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (60)
Ballhawk's Clubhouse	$110,769	$760	39%	4	2.5	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (38)
Beautiful Roscoe Village/Hamlin Park 4 bed 3 bath	$82,696	$475	47%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (22)
Beautiful Family Home in North Center near Wrigley	$104,491	$365	77%	4	3.5	3	$185	❌	❌	✅	Y / Y	⭐️ 5 (59)
4 Bedroom in Wrigley Rooftop Building-Grand Slam	$89,379	$603	39%	4	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (18)
A Stone's Throw from Wrigley	$52,818	$175	77%	4	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (84)
Modern, Fully Renovated Logan Square Coach House	$42,285	$236	48%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (124)
4 Bedroom with Pool Table steps from Wrigley	$79,538	$685	30%	4	2	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (24)
Spacious Home, Incredible Lakeview Location	$62,197	$241	69%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (134)
Bright & Spacious 4BR Home in Heart of Logan Sq!	$122,021	$479	68%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Wrigleyville Deluxe -Steps from Wrigley Sleeps 10	$141,173	$456	83%	4	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (5)
California Cottage/4br prime location Logan Square	$46,853	$196	63%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (90)
The Bucktown House - Historic Coachhouse Since '08	$70,726	$322	59%	4	2	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (94)
Queen Beds, EV Charging, Near Train: Luxury Stay	$84,861	$298	75%	4	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (51)

Return Metrics

105.87% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,487	$22,975	$34,462	$45,950	$57,437	$114,875	$344,627
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	$11,487	$22,975	$34,462	$45,950	$57,437	$114,875	$344,627

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

105.87%

Payback Period Days

344

Return on Investment

105.87%

1753 W Newport Ave Chicago, Illinois, 60657

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$76,197

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $402/night at 60% occupancy.Projected nightly rate is $342/night at 61% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$73,449

Avg annual revenue

61%

Avg occupancy rate

$342

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

$60k

$100k

$140k

$11,488

Profit

Revenue

$76,197

Operating Expenses

$21,906

Operating Income

$54,292

Net Effective Rent

$42,804

Profit (Cash Flow)

$11,488

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

105.87%

Payback Period Days

344