BNBCalc Short Term Rental Rental Arbitrage Analysis 2100 N Lincoln Park W, Chicago, IL, 60614

4 bed • 3.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$85,789

Profit (Cash Flow)

$15,860

Cash on Cash Return

144.5%

Annual Revenue

$85,789

AirDNA projects $416/night at 73% occupancy ($110,917). Airbtics projects $367/night at 64% occupancy ($85,788). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $367 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,164	$77,890	$123,326	$168,508
Occupancy	54%	63%	74%	84%
Nightly Rate	$265	$331	$448	$541

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Apartment Private Terrace \| Lincoln Park	$66,499	$263	67%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (18)
Downtown Elegance ✨ Private Yard Parking	$69,217	$335	54%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (169)
Luxury Apartment with Private Terrace - Lincoln Pa	$71,809	$298	64%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (43)
Spectacular Gold Coast villa w parking/sleeps 10	$115,290	$630	50%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Spacious Home, Incredible Lakeview Location	$67,347	$247	73%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (139)
Large Space, Two Levels ,Deck, Parking	$50,255	$289	47%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (181)
Stone Mansion Sleeps 10-20 Free parking & TV	$53,860	$249	58%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (228)
4Br Gold Coast Duplex w Jacuzzi in the Bedroom!	$148,450	$520	78%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (96)
Old Town/Lincoln Park Luxury Home Garage & Rooftop	$84,502	$327	70%	4	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (126)
Historic lux Townhouse on Chicago's Gold Coast	$189,808	$537	95%	4	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (199)
The Lighthouse in Lakeview!	$96,462	$338	77%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Old Town Two Floor Duplex Condo	$74,269	$307	65%	4	2.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)
Lovely 4 Bedroom Spot located in Charming Old Town	$123,368	$559	60%	4	2.5	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (79)
Luxe SFH in the Heart of Old Town	$84,699	$389	59%	4	2	2	$290	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Old Town/Lincoln Park \| Stunning Home \| King Suite	$73,629	$283	69%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (102)
Spectacular Gold Coast villa w parking/sleeps 12	$58,259	$379	42%	4	3	32	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
City Villa Sleeps 10-20 Free Parking & TV	$45,319	$253	47%	4	2	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (33)
Magic Factory Loft 2East 4 Bd/3 Ba Families Groups	$97,339	$490	54%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
Inspiring Stone Grotto Sleeps 10-20 & Free Parking	$53,395	$246	59%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (183)
Four floor Luxurious villa/Free parking/sleeps 12	$77,090	$413	51%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Stunning, Renovated East Lincoln Park \| 4bd 2.5 b	$105,081	$470	60%	4	2.5	3	$280	❌	✅	✅	Y / Y	⭐️ 5 (36)
Lake View \| Wrigley Designer House w/Patio	$79,968	$306	71%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (169)
Spacious Duplex - 4BD/3BA - Sleeps 12!	$70,029	$327	57%	4	3	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (75)
MAG MILE MEGA Entire Floor 4BD/4BA (+Roof/Gym)	$165,663	$469	94%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (48)
Walk to the Beach! Theater-Coffee Bar-Games-Gym	$176,997	$620	78%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Magic Factory Loft 3East 4 Bd/4 Ba Families Groups	$119,826	$679	48%	4	4	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
Location! 5 beds house with Parking and Patio!	$63,648	$247	68%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (105)
As Seen on TV: Safest Area Lincoln Park Duplex	$48,157	$305	42%	4	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (57)
BEST Location, King Beds, 2 Floors, Easy Parking	$118,186	$385	82%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (25)
Centrally Located Condo with Parking and Deck!	$69,673	$292	63%	4	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (70)
Cozy Duplex Down in Wicker Park East w/ Parking	$48,430	$136	94%	4	3	3	$124	✅	❌	✅	Y / Y	⭐️ 5 (81)
Ultra Modern Wicker Park Pad w/ HUGE Outdoor Space	$57,232	$225	69%	4	3	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (152)
Breathtaking Getaway In Prime Lakeview Location!	$52,848	$266	52%	4	2.5	2	$222	❌	❌	❌	Y / Y	⭐️ 5 (92)
Marvelous & Cozy 3 Story Lincoln Park Apt \| DePaul	$54,810	$223	64%	4	2.5	2	$179	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Historic Old Town, Fabulous 4 Bedroom Home	$105,736	$344	82%	4	3	30	$275	❌	❌	✅	Y / Y	⭐️ 5 (168)
Insta Worthy Prime Spot Patio Parking *Fireplace	$139,709	$441	85%	4	2.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (214)
Modern Downtown Home with Rooftop and Skyline View	$72,266	$539	36%	4	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (38)
Spacious Lakeview Hideway with Parking!	$44,072	$202	57%	4	2	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (7)
GROUP LUX in Old Town/Gold Coast (+private roof)	$136,340	$435	84%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (35)
Private Downtown Retreat with Rooftop Oasis	$93,111	$424	60%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)

Return Metrics

144.51% 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)	$15,860	$31,720	$47,580	$63,440	$79,300	$158,600	$475,800
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	$15,860	$31,720	$47,580	$63,440	$79,300	$158,600	$475,800

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

144.51%

Payback Period Days

252

Return on Investment

144.51%

2100 N Lincoln Park W Chicago, Illinois, 60614

4 bed • 3.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$85,789

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $416/night at 73% occupancy.Projected nightly rate is $367/night at 64% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$88,066

Avg annual revenue

64%

Avg occupancy rate

$367

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

$90k

$140k

$190k

$15,860

Profit

Revenue

$85,789

Operating Expenses

$23,153

Operating Income

$62,636

Net Effective Rent

$46,776

Profit (Cash Flow)

$15,860

$10,975

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$100

Total

$10,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

144.51%

Payback Period Days

252