BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 200 N Dearborn St 1706, Chicago, IL 60601

2 bed • 2 bath • 6 guests • $375,000

BNB

Calc

Annual Revenue

$91,165

Profit (Cash Flow)

$40,337

Cap Rate

17.5%

Annual Revenue

$91,165

AirDNA projects $320/night at 78% occupancy ($91,164). Airbtics projects $325/night at 74% occupancy ($87,841). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $320 rate per night.

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

Percentiles25%50%75%90%
Revenue$48,925$88,123$141,403$201,788
Occupancy65%82%86%91%
Nightly Rate$202$290$444$600

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Millennium Park Getaway (2BD)

No image available

$41,628
$144
76%
216$90✅❌❌Y / Y⭐️ 4.6 (88)
Urban Chic Apartment by the Magnificent Mile

No image available

$94,896
$276
93%
212$85❌❌❌Y / Y⭐️ 5 (231)
Chic River North Retreat

No image available

$78,232
$436
47%
211$160❌❌✅Y / Y⭐️ 4.8 (17)
Wonderful 2-Bedroom Apt near Restaurants

No image available

$23,876
$60
98%
211$130❌❌✅Y / Y⭐️ 4.7 (116)
"The Annex II" Huge 1,600 Sq foot Apartment

No image available

$50,846
$311
44%
212$140❌❌❌Y / Y⭐️ 4.9 (134)
Comfy River West Apt with Free Parking

No image available

$50,327
$191
70%
212$75❌❌❌Y / Y⭐️ 5 (202)
Peaceful River West Apt with free parking

No image available

$64,088
$205
83%
212$75❌❌❌Y / Y⭐️ 5 (383)
Prime & Convenient 2BR Apt in River North

No image available

$24,189
$66
97%
211$80❌❌✅Y / Y⭐️ 4.6 (57)
Luxury Corner 2 Bedroom in the Loop | Roof Deck

No image available

$66,144
$215
82%
222$99✅❌✅Y / Y⭐️ 4.8 (224)
Stylish Corner 2 Bedroom in the Heart of Chicago |

No image available

$68,541
$221
83%
222$99✅❌✅Y / Y⭐️ 4.8 (199)
Spacious & Stylish 2BR-2BA Apt Steps from The Bean

No image available

$81,067
$260
84%
221$130❌❌❌Y / Y⭐️ 4.8 (171)
503LOFT | Top Floor 5 BED, 2 BA Downtown Loft

No image available

$95,872
$305
85%
222$150❌❌✅Y / Y⭐️ 4.8 (111)
Beautiful Corner 2 Bedroom in the Loop | Roof Deck

No image available

$72,816
$220
88%
222$99✅❌✅Y / Y⭐️ 4.8 (179)
FREE PARKING Large 2BR2BA by Millenium Park

No image available

$55,403
$194
75%
223$130❌❌❌N / Y⭐️ 4.9 (201)
Spectacular Corner 2BR Penthouse in the Loop | Roo

No image available

$74,317
$227
88%
222$99✅❌✅Y / Y⭐️ 4.8 (211)
Central Downtown Location-Modern 2BR Condo

No image available

$52,003
$170
83%
2132$99✅❌❌Y / Y⭐️ 4.8 (166)
Unwind in Style Steps from the Magnificent Mile

No image available

$89,253
$275
88%
212$85❌❌❌Y / Y⭐️ 5 (380)
Millennium Park Paradise (2BD/2BA)

No image available

$51,232
$153
90%
226$90✅❌❌Y / Y⭐️ 4.6 (96)
Cloud9|Basketball Court+Gym+Pool|The Jones

No image available

$86,171
$327
72%
222$0✅❌❌Y / Y⭐️ 5 (32)
Cloud9 |Conference Room&Gym| Millen Park| The Kroc

No image available

$160,074
$568
77%
222$0✅❌❌Y / Y⭐️ 5 (28)
Stylish Corner 2BR in the Loop | City & Lake Views

No image available

$193,945
$610
86%
222$99❌❌✅Y / Y⭐️ 4.9 (69)
Stunning Corner 2BR in the Loop | City & Lake View

No image available

$193,734
$610
86%
222$99❌❌✅Y / Y⭐️ 4.8 (139)
Large Chic 2BD/2BA Condo - Free Parking!

No image available

$66,559
$208
87%
222$100❌❌✅Y / Y⭐️ 4.7 (91)
Cloud9 |Near MilleniumPark|Movie Theater|The Cooke

No image available

$111,337
$468
65%
222$0✅❌❌Y / Y⭐️ 4.9 (47)
Cloud9|Pool&BBQ|Millen Park|Movie Theater|The Ford

No image available

$132,711
$490
74%
222$0✅❌❌Y / Y⭐️ 5 (44)
Families Love Our Amenities|10Min to MillenniumPar

No image available

$184,683
$841
60%
222$0✅❌❌Y / Y⭐️ 4.8 (38)
53 Floor MagMile Penthouse Views, Balcony, Pool

No image available

$95,662
$354
72%
224$140✅❌❌Y / Y⭐️ 5 (36)
River North Hideaway w/Amazing Views and Parking

No image available

$73,664
$218
91%
223$145❌❌❌Y / Y⭐️ 4.8 (70)
Chic Corner 2BR in the Loop | City & Lake Views

No image available

$186,512
$609
83%
222$99❌❌✅Y / Y⭐️ 4.8 (71)
Cloud9|Gym| Rooftop|@The Mag Mile|The Athena

No image available

$95,051
$490
53%
223$0✅❌❌Y / Y⭐️ 4.8 (33)
River North's Rock N Roll

No image available

$61,776
$313
53%
222$139❌❌✅Y / Y⭐️ 4.9 (277)
Awesome 2 Bedroom Unit Downtown Chicago!

No image available

$44,154
$150
75%
221$210✅❌❌Y / Y⭐️ 5 (27)
Cloud9|Rooftop|Internet Café| @MagMile|The Leto

No image available

$144,695
$599
66%
222$0✅❌❌Y / Y⭐️ 5 (36)
Cloud9|24h Concierge & Rooftop|@MagMile|The Hermes

No image available

$84,188
$371
62%
221$0✅❌❌Y / Y⭐️ 4.7 (34)
Sleek 2 Bed, 2 Bath Condo in Trendy Fulton Market

No image available

$54,568
$176
83%
225$100❌❌❌Y / Y⭐️ 4.9 (22)
Quiet but in the Heart of City walk Everywhere

No image available

$71,711
$311
63%
222$0✅❌❌Y / Y⭐️ 4.8 (65)
Kasa | Walk Magnificent Mile | River North

No image available

$96,990
$308
85%
221$96✅❌✅Y / Y⭐️ 4.8 (137)
sweet vacation home

No image available

$62,629
$184
93%
2130$0✅❌✅Y / Y⭐️ 5 (10)
Kasa | Walk to Lincoln Park Zoo | Chicago

No image available

$38,011
$315
32%
221$95❌❌✅Y / Y⭐️ 4.8 (1163)

Return Metrics

43.49% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$40,337$80,674$121,011$161,348$201,685$403,371$1,210,114
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$300,000$300,000$300,000$300,000$300,000$300,000$300,000
Down Payment$75,000$75,000$75,000$75,000$75,000$75,000$75,000
Property Appreciation$11,250$22,837$34,772$47,065$59,727$128,968$535,223
Total Return$426,587$478,511$530,784$583,414$636,413$907,340$2,120,337

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

43.49%

Cap Rate

17.5%

Return on Investment

59.59%

property-location

200 N Dearborn St 1706 Chicago, IL, 60601

2 bed • 2 bath • 6 guests

Est. $1,799/mo

Agent

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide


Laws


Market Data

231

Airbnb Investor Score

$40,337

Annual Profit

17.5%

Cap Rate

43.5%

Cash on Cash

$91,165

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $320/night at 78% occupancy ($91,164.9). Airbtics projects $444/night at 74% occupancy ($87,841).

Top 53% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$85,276

Avg annual revenue

74%

Avg occupancy rate

$325

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

$25k

$80k

$135k

$195k

Sign up to see the data on 40 all comparables

$40,337

Profit

Revenue

$91,165

Operating Expenses

$25,531

Operating Income

$65,633

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$40,337

$92,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$6,500

Closing Costs

$11,250

Total

$92,750

DSCR Ratio

Strong

2.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

43.49%

Cap Rate

17.5%

Profit (Cummulative)

$40,337

$300,000

$6,500

$11,250

$0

Total Gain

$55,271

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$17,798

Deductible property tax

$3,712

Your total deduction

$41,288

Your adjusted annual income

$150,000 - $41,288 = $108,712


Taxes on $108,712 (30%)

$32,613

Your old tax bill

$45,000

Your new tax bill

$32,613


Estimated tax savings

$12,387

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: -