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 Rental Arbitrage Analysis 2305 S Stewart Ave l, Chicago, IL, 60616

2 bed • 1 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$44,395

Profit (Cash Flow)

$8,624

Cash on Cash Return

135.8%

Annual Revenue

$44,395

AirDNA projects $236/night at 57% occupancy ($49,132). Airbtics projects $187/night at 65% occupancy ($44,395). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $187 rate per night.

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

Percentiles25%50%75%90%
Revenue$32,914$42,135$57,259$69,523
Occupancy59%64%71%77%
Nightly Rate$150$177$216$238

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
23ST - Modern 2BR w Parking - Chinatown, McCormick

No image available

$40,800
$235
47%
222$125❌❌❌Y / Y⭐️ 5 (63)
1 #12 - 2 Bedroom 1 Bath Condo - McCormick Place

No image available

$41,235
$174
64%
212$95❌❌❌Y / Y⭐️ 5 (119)
1 #11 - 2 Bedroom 1 Bath Condo - McCormick Place

No image available

$41,429
$178
63%
212$95❌❌❌Y / Y⭐️ 5 (157)
Clean & Tidy Condo in Chicago Chinatown

No image available

$42,638
$146
78%
212$79❌❌❌Y / Y⭐️ 4.8 (50)
Comfy Chinatown Chicago - Central & Close to Train

No image available

$32,115
$141
61%
212$58❌❌❌N / Y⭐️ 5 (76)
New Cozy 2-Bedroom Apartment

No image available

$22,838
$104
60%
212$0❌❌❌Y / Y⭐️ 5 (43)
Skyline 2BR in South Loop Chicago Near McCormick

No image available

$52,008
$203
70%
222$0❌❌❌Y / Y⭐️ 5 (97)
Entire 2-Bedroom apartment near Chinatown

No image available

$26,550
$93
78%
212$0❌❌❌N / Y⭐️ 4.5 (58)
Cozy & FREE parking 2BR apt in Chicago Chinatown!

No image available

$33,515
$151
59%
212$90❌❌❌Y / Y⭐️ 5 (46)
Chinatown 2-bedroom unit with free street parking

No image available

$28,464
$101
77%
212$0❌❌❌N / Y⭐️ 4.5 (106)
Spacious 2BR Group Stay near McCormick & Wintrust

No image available

$40,824
$169
66%
222$0❌❌❌Y / Y⭐️ 5 (49)
Luxe 2BR Near McCormick| Gym, Patio, Skyline Views

No image available

$39,089
$178
60%
222$0❌❌❌Y / Y⭐️ 5 (68)
Modern 2BR Near McCormick Skyline View | Sleeps 8

No image available

$53,626
$222
66%
222$0❌❌❌Y / Y⭐️ 5 (59)
Modern 2BR w/ Skyline View | Near McCormick & Park

No image available

$36,278
$177
56%
222$0❌❌❌Y / Y⭐️ 5 (34)
McCormick 2B/2Ba corner unit/opt parking/sleeps 6

No image available

$59,347
$235
69%
222$0❌❌❌Y / Y⭐️ 5 (101)
Stunning Panoramic Chicago Views & Free Parking

No image available

$85,637
$353
66%
212$50✅✅❌Y / Y⭐️ 5 (200)
Modern Chicago Home Away from Home

No image available

$41,317
$202
55%
212$75❌❌❌Y / Y⭐️ 5 (106)
McCormick 2br/2ba Oasis Parking/Patio/Gym/sleeps 6

No image available

$43,876
$148
81%
222$0❌❌❌Y / Y⭐️ 5 (115)
McCormick Place 420 friendly 2BR/parking/sleeps 6

No image available

$58,988
$227
71%
212$0❌❌❌Y / Y⭐️ 4.8 (72)
“Huge 2B – Free Parking,Near Chinatown& McCormick”

No image available

$31,365
$113
71%
212$65❌❌❌N / Y⭐️ 5 (43)
Secluded 2BR APT in Chinatown by McCormick/DWTN

No image available

$34,682
$194
48%
212$90❌❌❌Y / Y⭐️ 5 (181)
McCormick 2 King beds suite w gym parking-sleeps 6

No image available

$32,274
$144
60%
222$50❌❌❌Y / Y⭐️ 4.5 (48)
Chic Cozy 2BR Apt near McCormick + Museum Campus

No image available

$40,205
$169
65%
222$0❌❌❌Y / Y⭐️ 5 (36)
McCormick 2B/2Ba w opt parking for up to 6 guests

No image available

$63,479
$271
64%
222$0❌❌❌Y / Y⭐️ 5 (56)
816 PLZN Luxury Apt | Rooftop | Garage Parking

No image available

$50,262
$179
73%
222$90❌❌✅Y / Y⭐️ 5 (131)
South Loop 2BR Oasis w/ Patio, Gym Near Navy Pier

No image available

$35,970
$156
63%
222$0❌❌❌Y / Y⭐️ 5 (50)
Modern 2BR Chicago South Loop Near Museum Campus

No image available

$42,931
$170
69%
222$0❌❌❌Y / Y⭐️ 4.5 (41)
Luxe 2BR Skyline View Unit South Loop | McCormick

No image available

$44,963
$195
63%
222$0❌❌❌Y / Y⭐️ 5 (67)
McCormick 2B/2Ba for up to 8 guests w Opt Parking

No image available

$49,249
$232
58%
222$0❌❌❌Y / Y⭐️ 5 (77)
Spacious 2BR Skyline | South Loop near McCormick

No image available

$43,042
$210
56%
222$0❌❌❌Y / Y⭐️ 5 (68)
Luxury 2BR | McCormick, Lakefront, Parking & Gym

No image available

$56,129
$216
71%
222$0❌❌❌Y / Y⭐️ 5 (107)
Luxéry Stay "Ocean Rooms" - McCormick/WinTrust

No image available

$78,396
$348
61%
212$175❌❌✅Y / Y⭐️ 5 (23)
Stylish 2BR Cozy South Loop Suite | Near McCormick

No image available

$36,937
$174
58%
222$0❌❌❌Y / Y⭐️ 4.5 (79)
2Bed+2Bath PentHouse in South Loop

No image available

$83,777
$306
74%
222$100✅❌❌Y / N⭐️ 4.8 (29)
Modern 2BR in Heart of Chicago w/ Skyline Views

No image available

$33,617
$167
55%
222$0❌❌❌Y / Y⭐️ 5 (59)
Modern 2BR 420 Friendly Near McCormick & Museums

No image available

$53,875
$184
80%
222$0❌❌❌Y / Y⭐️ 5 (109)
Trendy Stay Thats Close to Loop, UC & McCormick Pl

No image available

$32,254
$113
72%
212$130❌❌❌Y / Y⭐️ 5 (116)
Elegant Condo Just South of Loop W Easy Parking

No image available

$38,645
$128
77%
222$135❌❌✅Y / Y⭐️ 4.5 (16)
McCormick Pl 420 friendly 2br Opt parking/sleeps 6

No image available

$55,053
$218
69%
212$0❌❌❌Y / Y⭐️ 4.5 (68)
Stylish 2BR Retreat | Near McCormick & Lakefront

No image available

$30,261
$156
53%
222$0❌❌❌Y / Y⭐️ 5 (37)

Return Metrics

135.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,624$17,248$25,872$34,496$43,120$86,240$258,720
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$8,624$17,248$25,872$34,496$43,120$86,240$258,720

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

135.81%

Payback Period Days

268

Return on Investment

135.81%

property-location

2305 S Stewart Ave Chicago, Illinois, 60616

2 bed • 1 bath • 7 guests

Agent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide


Laws


Market Data

$44,395

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 57% occupancy.Projected nightly rate is $187/night at 65% occupancy.

Top 48% of comparables

Top 41% 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.

$44,698

Avg annual revenue

65%

Avg occupancy rate

$187

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

$45k

$65k

$85k

Sign up to see the data on 40 all comparables

$8,624

Profit

Revenue

$44,395

Operating Expenses

$17,771

Operating Income

$26,624

Net Effective Rent

$18,000

Profit (Cash Flow)

$8,624

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

135.81%

Payback Period Days

268