BNBCalc Short Term Rental Investment Analysis 1829 N Kildare Ave, Chicago, IL 60639

2 bed • 2 bath • 6 guests • $399,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$32,974

Profit (Cash Flow)

-$11,908

Cap Rate

3.8%

Annual Revenue

$32,974

AirDNA projects $113/night at 67% occupancy ($27,652). Airbtics projects $122/night at 74% occupancy ($32,974). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 74% occupancy rate, $122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,091	$30,306	$43,493	$59,365
Occupancy	63%	76%	84%	93%
Nightly Rate	$88	$105	$136	$168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Townhouse in The Heart of Chicago	$57,886	$172	91%	2	4	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Top Floor Escape \| Modern Amenities \| Lush Garden	$59,575	$186	85%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (379)
Lovely top floor 2BR/2BA, steps from everything!	$31,719	$102	84%	2	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (76)
City Cottage in Logan Square-Avondale	$30,829	$136	60%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (63)
2BR Minimalist Apt in Logan Sq near Train & Stores	$18,992	$60	80%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Newly Renovated 2bd Across from Palmer Square Park	$22,538	$89	64%	2	2	1	$127	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Hidden Cottage in Logan Square	$30,568	$120	69%	2	2	2	$55	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Logan Square Spa	$41,205	$123	90%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Cozy 2BR, Own Entrance, Gated Free Parking Spot	$31,442	$101	81%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (51)
Affordable Condo near the 606	$29,935	$107	74%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Logan Square 2BR Garden Unit	$19,604	$85	58%	2	1	1	$78	❌	❌	❌	N / Y	⭐️ 4.8 (72)
Low Prices! Stylish 2BR Apartment in Logan Square!	$29,114	$97	78%	2	1	2	$79	❌	❌	✅	N / Y	⭐️ 4.9 (129)
Vintage Meets Modern 2 Bedroom in Logan Square	$33,772	$121	74%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
Welcome to the Witch Castle!	$35,047	$113	83%	2	1	1	$120	❌	❌	❌	N / Y	⭐️ 5 (69)
Spacious and Cozy Logan Square Apartment	$29,313	$91	85%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (252)
Retro 2 bedroom bungalow in Chicago (Avondale)	$27,567	$92	78%	2	1	2	$100	❌	❌	✅	Y / N	⭐️ 5 (34)
Clean & Bright Chicago Condo - FREE Parking Spot	$35,867	$97	97%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (477)
Comfy Private Apartment FastWi-Fi Selfcheck-in	$21,254	$84	63%	2	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.9 (95)
3D Tour! Designer Condo near Logan Square	$23,897	$65	96%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
Chic and Cozy 2BR in Humboldt Park-Perfect Retreat	$39,249	$151	70%	2	1	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (12)
Luxe Suite + Spa House! Key West Vibes 4-Seasons	$41,088	$138	81%	2	1	2	$25	✅	✅	✅	Y / Y	⭐️ 5 (56)
ENTIRE CLEAN MODERN 2 BR APT HAVEN/GARAGE PARKING	$31,094	$142	58%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Modern Logan Square Apartment near Public Transit	$47,350	$136	93%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (215)
Hip Chicago Apartment - FREE Parking Spot Included	$35,898	$97	98%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (769)
Trendy Chicago Apartment - FREE Parking Spot	$48,222	$131	97%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
Sawyer Get-Away in Logan Square	$30,485	$128	63%	2	1	32	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (309)
Eclectic and Colorful Retro Apartment near Logan Square	$50,772	$168	82%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (360)
Trendy 2BR Apartment in Logan Square!	$51,245	$165	81%	2	1	2	$79	❌	❌	✅	N / Y	⭐️ 4.9 (107)
❤️ Stylish and Cozy 2BR in Logan Square!	$34,493	$103	87%	2	1	2	$79	❌	❌	✅	N / Y	⭐️ 5 (153)
Chic & Fully Furnished 2BR Apartment	$16,224	$68	58%	2	1	1	$80	❌	❌	❌	N / Y	⭐️ 4.8 (25)
Welcome to Casa De Reyes!	$26,749	$102	70%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.7 (78)
2BR Urban Gem in Logan Square, Pet Friendly!	$46,673	$148	82%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Avondale Gem: 2BR, Stylish Kitchen, Transit Nearby	$20,727	$73	69%	2	1	1	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (247)
Cheerful 2-bedroom townhouse with a patio.	$24,744	$175	38%	2	2	32	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Charming 2 Bedroom Apartment In Logan Square	$13,270	$52	62%	2	1	1	$127	❌	❌	❌	Y / Y	⭐️ 4.7 (162)
Logan Square Beauty with 2 Bedrooms W/parking	$22,644	$81	69%	2	1	1	$127	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
Beautiful private apartment completely Renovated.	$23,691	$119	52%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (67)
2BR Modern Apartment with Cozy Interior	$22,355	$79	68%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (176)
Trendy & Insta-worthy 2BR Apartment	$23,729	$79	73%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
Quiet Stay - Perfect for Family	$89,450	$520	47%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)

Return Metrics

-12.11% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,907	-$23,815	-$35,723	-$47,630	-$59,538	-$119,077	-$357,231
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,919	$8,081	$12,499	$17,190	$22,170	$52,075	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$83,782	$88,365	$93,574	$99,437	$105,982	$150,020	$611,246

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.11%

Cap Rate

3.76%

Return on Investment

4.05%

1829 N Kildare Ave Chicago, IL, 60639

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,914/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

-42

Airbnb Investor Score

-$11,907

Annual Profit

3.8%

Cap Rate

-12.1%

Cash on Cash

$32,974

Annual Revenue

BNBCalc predicts this property will get $122 per night with 74% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

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.

$33,756

Avg annual revenue

74%

Avg occupancy rate

$122

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

$10k

$40k

$65k

$90k

-$11,908

Profit

Revenue

$32,974

Operating Expenses

$17,967

Operating Income

$15,008

Mortgage & Taxes

$26,915

Profit (Cash Flow)

-$11,908

$98,270

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$6,500

Closing Costs

$11,970

Total

$98,270

DSCR Ratio

Weak

0.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.11%

Cap Rate

3.76%

Return on Investment

4.05%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$52,333

Your adjusted annual income

$150,000 - $52,333 = $97,667

Taxes on $97,667 (30%)

$29,300

Your old tax bill

$45,000

Your new tax bill

$29,300

Estimated tax savings

$15,700

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -