BNBCalc Short Term Rental Investment Analysis 1936 N St Louis Ave, Chicago, IL, 60647

7 bed • 3 bath • 21 guests • $569,900

BNB

Calc

Annual Revenue

$209,230

Profit (Cash Flow)

$129,906

Cap Rate

29.5%

Annual Revenue

$209,230

AirDNA projects $745/night at 62% occupancy ($168,706). Airbtics projects $699/night at 58% occupancy ($148,077). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, $855 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$60,689	$107,479	$214,793	$445,523
Occupancy	43%	58%	67%	79%
Nightly Rate	$378	$491	$855	$1,511

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
One Of A Kind Luxe Logan Square Home 8BR/5.5BA/PK!	$247,644	$1,571	43%	8	5.5	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (87)
Spacious 7 BR near the 606 Trail Sleeps up to 18	$83,858	$228	88%	7	3	2	$315	❌	❌	❌	Y / Y	⭐️ 5 (43)
H&H 1896 - Spacious, Fully Stocked, & Free Parking	$105,463	$442	60%	6	4	2	$400	✅	✅	✅	Y / Y	⭐️ 5 (59)
Spacious 6BR in Logan Square + Garage! Sleeps 16	$101,450	$498	54%	6	3.5	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (231)
The Exclusive- 7 Bed, 6 Bath Retreat	$98,134	$380	67%	7	6	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (73)
Stunning Greystone, 3500 sq ft, Rooftop, Sleeps 16	$65,526	$424	39%	6	4.5	2	$550	❌	❌	❌	Y / Y	⭐️ 5 (73)
Spacious 8 BDR + 2 Kitchens + Garage! Sleeps 16!	$95,504	$376	68%	8	6	3	$275	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
6BR/4BA Victorian Greystone Near Downtown Chicago	$83,340	$491	43%	6	4	3	$550	❌	❌	❌	Y / Y	⭐️ 5 (81)
Ultra Modern, 2800 SQ Ft, Outdoor Gazebo Sleeps 14	$71,770	$370	49%	6	4	3	$450	❌	❌	❌	Y / Y	⭐️ 5 (106)
Perfect for Large Groups, Bach Parties, Families!	$92,562	$529	46%	6	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (51)
Gorgeous 7BD Home w/ Garage	$139,647	$605	62%	7	3	3	$240	❌	❌	❌	Y / Y	⭐️ 5 (89)
Large LUX 6BD/4BA Home (+garage/patio)	$104,011	$296	93%	6	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (52)
7B 3BA Private Unit in Lincoln Park near Wrigley	$97,963	$780	34%	7	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (98)
Lakeview Lux \| 20min to Wrigley \| Free Parking	$91,856	$493	49%	6	2	2	$286	❌	❌	✅	Y / Y	⭐️ 5 (48)
Beautiful/Spacious 7BD - 4BTH Home with Garage!	$111,194	$477	63%	7	4	3	$240	❌	❌	✅	Y / Y	⭐️ 5 (59)
Great 6 Br/4 Ba House for Larger Groups Up to 12	$109,209	$375	76%	6	4	1	$285	❌	❌	❌	Y / Y	⭐️ 5 (12)
WestTown Home Sleeps 18 w/Garage	$227,221	$739	80%	6	4.5	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (35)
Wicker Park 6bd/4ba, Steps from Cta, Parking Incl	$103,023	$379	70%	6	4	1	$285	❌	❌	❌	Y / Y	⭐️ 5 (31)
West Town Hideaway Sleeps 18 + Parking!	$108,461	$439	66%	7	4	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (21)
LOFT606: Gigantic Sunlit Former Factory Home	$74,247	$827	24%	6	2.5	1	$400	❌	✅	✅	Y / Y	⭐️ 5 (89)
7 Bedroom 2-Flat Perfect for Groups \| By UC+Train	$94,958	$585	44%	7	3	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (106)
Grand Victorian Mansion in Austin Area	$156,752	$622	63%	7	5	3	$500	❌	❌	❌	Y / Y	⭐️ 5 (48)
Large Single Family Home 7 Bedrooms	$83,791	$467	48%	7	2.5	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (20)
2-Spectacular luxury homes downtown-Sleeps 20	$281,727	$1,760	43%	8	7	1	$725	❌	❌	❌	Y / Y	⭐️ 5 (12)
Massive 8bd/3ba Building w/ Two Car Garage!	$117,460	$479	67%	8	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (7)
Featured in Chicago Socials Most Luxurious Airbnbs	$131,852	$1,189	30%	6	4.5	2	$490	❌	❌	❌	Y / Y	⭐️ 5 (44)
Spacious / New - 8BD/4BTH - Sleeps 16 + Garage!	$74,079	$368	55%	8	4	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Spacious 3600 SQ Ft. Home next to Park & Transit	$79,400	$302	71%	6	3	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (125)
6 Beds Single Family, Easy Park	$68,991	$325	58%	6	3.5	32	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
East Village Hideaway Sleeps 16 w/Parking!	$77,460	$266	78%	6	2	3	$280	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Cloud9\| Up to 15 ppl Gym & Terrace\|The Isley	$319,591	$1,480	59%	6	6	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cloud9 \|Co-Working\|Social Room\|Gym \| The Kane	$339,424	$1,627	57%	6	6	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)
Cloud9 \| 2 Penthouses in 1\| Co-Working \| The Prism	$352,531	$1,505	64%	6	5.5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
New & Modern Mega Home in Bucktown - Sleeps 21	$193,625	$1,338	39%	6	4.5	31	$399	❌	❌	❌	Y / Y	⭐️ 5 (4)
Relaxing in the City	$47,843	$344	38%	8	4.5	32	$250	❌	❌	✅	N / Y	⭐️ 4.5 (68)
Modern 6BR House Steps to Wrigleyville	$111,418	$491	62%	6	4	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
6br Family Heaven w Grill/Patio/Garage/Fireplace	$253,564	$1,732	40%	6	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
3 Flat Building Downtown - With Private Patios	$169,824	$464	100%	7	4.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Six-Bedrooms in Wrigleyville	$200,041	$976	56%	6	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
3 Flat Building Downtown - With Private Patios	$287,522	$940	79%	7	5	2	$400	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

87.87% 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)	$129,906	$259,812	$389,719	$519,625	$649,532	$1,299,064	$3,897,193
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$455,920	$455,920	$455,920	$455,920	$455,920	$455,920	$455,920
Down Payment	$113,980	$113,980	$113,980	$113,980	$113,980	$113,980	$113,980
Property Appreciation	$17,097	$34,706	$52,845	$71,527	$90,770	$195,997	$813,396
Total Return	$716,903	$864,419	$1,012,464	$1,161,053	$1,310,202	$2,064,962	$5,280,490

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

87.87%

Cap Rate

29.54%

Return on Investment

103.23%

1936 N St Louis Ave 3 Chicago, Illinois, 60647

7 bed • 3 bath • 21 guests

Purchase Price

Est. $2,733/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

459

Airbnb Investor Score

$129,906

Annual Profit

29.5%

Cap Rate

87.9%

Cash on Cash

$209,230

Annual Revenue

BNBCalc predicts this property will get $699 per night with 58% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

$141,348

Avg annual revenue

58%

Avg occupancy rate

$699

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

$45k

$145k

$245k

$355k

$129,906

Profit

Revenue

$209,230

Operating Expenses

$40,880

Operating Income

$168,350

Mortgage & Taxes

$38,444

Profit (Cash Flow)

$129,906

$147,827

Cash Investment

Down Payment

$113,980

Renos & Furnishing

$16,750

Closing Costs

$17,097

Total

$147,827

DSCR Ratio

Strong

4.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

87.87%

Cap Rate

29.54%

Return on Investment

103.23%

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

$27,048

Deductible property tax

$5,642

Your total deduction

-$71,136

Your adjusted annual income

$150,000 - -$71,136 = $221,136

Taxes on $221,136 (30%)

$66,341

Your old tax bill

$45,000

Your new tax bill

$66,341

Estimated tax savings

-$21,341

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:

4,425 sqft

Year built:

1890

Size:

Type:

MULTI_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 4,425 sqft

Building area: -

Garage: Yes

Heating: Natural gas

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Garage

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 13354010230000

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $280,040

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools