BNBCalc Short Term Rental Investment Analysis 2311 S Leavitt St, , ,

3 bed • 1 bath • 9 guests • $319,000

BNB

Calc

Annual Revenue

$68,666

Profit (Cash Flow)

$42,901

Cap Rate

14.4%

Annual Revenue

$68,666

AirDNA projects $147/night at 68% occupancy ($36,509). Airbtics projects $195/night at 69% occupancy ($49,143). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 80% occupancy rate, $235 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,086	$44,199	$71,020	$90,922
Occupancy	56%	74%	80%	87%
Nightly Rate	$134	$160	$235	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern, Spacious 3BR Apt Minutes to Downtown!	$27,374	$105	69%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (169)
Cozy Pilsen 3BR Modern Apartment	$47,651	$157	79%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
Stylish Bright Apt Private Parking available	$30,322	$110	71%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (174)
Urban Oasis in Heart of Chicago	$79,658	$272	80%	3	2.5	4	$15	❌	❌	✅	Y / Y	⭐️ 5 (39)
HUGE COZY-Near Downtown \| Train -UC - Free Parking	$26,966	$95	76%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (322)
Heart of Pilsen	$29,928	$108	74%	3	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (178)
Contemporary Luxury: New 3BR/2BA Stylish Haven	$67,158	$232	76%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (52)
Lovely 3bed/3bath Condo with Balcony & Parking	$50,710	$178	74%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (24)
Modern Single Family Home with Parking	$47,916	$378	34%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (44)
Stylish Haven Near Loop in Sought After Pilsen	$38,182	$117	83%	3	3	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (96)
3BR/2BA Apt Near Rush Hospital	$33,601	$135	66%	3	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (45)
Chicago 3bed/2bath Condo w/Balcony & Parking	$74,512	$260	75%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (55)
Cozy, Quiet, Riverwalk Sanctuary	$54,389	$150	97%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (95)
Spacious 3 bedroom Apartment	$33,030	$114	78%	3	1	32	$60	❌	❌	❌	N / N	⭐️ 4.5 (157)
3 Br 3 Bth - Uic, Med Dist & Down Town + Garage	$37,853	$130	72%	3	3	1	$169	❌	❌	❌	Y / Y	⭐️ 5 (155)
Peaceful New 3bed/3bath Modern Apt w/ Balcony	$64,454	$192	88%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
New Condo In Chicago Town	$47,555	$197	65%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (86)
Hidden Gem! 15 Min to Downtwn \| Free St. Parking	$39,203	$138	76%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (105)
Archer 2 - Gorgeous 3 Bedroom 2 Bath with Parking	$42,216	$207	55%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (50)
New 3bd/2ba Chicago Condo w/Balcony & Parking	$50,993	$172	76%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)
Pilsen Blue Door	$48,147	$150	87%	3	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (118)
My Cozy Casa in Pilsen	$45,239	$146	83%	3	1.5	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (82)
Comfy & Modern 3BR Home \| Wifi \| Free Parking	$24,594	$144	45%	3	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4 (20)
Mins. to Downtown & West loop! Entire Apt.	$42,400	$131	84%	3	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (81)
Heart of Chicago: Mayor's Manor, Zen Garden Oasis	$46,445	$270	47%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (47)
3 Bedroom Vintage Hideaway In Little Italy/uic	$50,535	$247	53%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (376)
Cozy Pilsen Depa	$50,460	$158	86%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (30)
Modern Family-Friendly Home in the Heart of Pilsen	$107,820	$331	89%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (35)
Little Italy/UIC 3 bdrm, 2.5 bath Condo	$63,191	$474	36%	3	2.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (187)
Lovely 3-Bedroom unit w/free parking close to City	$34,007	$124	73%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (44)
3BR/2BA Apt UIC RUSH medical (Private Parking)	$42,568	$170	64%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Luxury & Convenient to Dowtown Chicago Duplex	$42,829	$534	20%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
Near West Side 3Bed/2Bath for 6 in Chicago	$80,097	$257	83%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
CHICAGO SKYLINE VIEWS	$43,464	$162	73%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Floresitas Oasis, your home in Chicago	$26,491	$154	47%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Archer 3 - 3 Bedroom / 2 Bath with Parking	$49,311	$231	57%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Bright 3BR/1BA FREE Park/Laundry Minutes from DT	$35,832	$178	55%	3	1	32	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Large 3BR/1BA Apt w/ Free Laundry and Parking	$21,378	$99	56%	3	1	32	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (89)
Chicago Tropical Condo	$91,701	$249	100%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (30)
Perfect Place	$40,575	$145	75%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (62)

Return Metrics

127.03% 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)	$42,901	$85,802	$128,703	$171,604	$214,506	$429,012	$1,287,036
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$303,050	$303,050	$303,050	$303,050	$303,050	$303,050	$303,050
Down Payment	$15,950	$15,950	$15,950	$15,950	$15,950	$15,950	$15,950
Property Appreciation	$9,570	$19,427	$29,579	$40,037	$50,808	$109,709	$455,296
Total Return	$371,471	$424,229	$477,283	$530,642	$584,314	$857,721	$2,061,332

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

127.03%

Cap Rate

14.43%

Return on Investment

166.39%

2311 S Leavitt St

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,530/mo

423

Airbnb Investor Score

$21,097

Annual Profit

14.4%

Cap Rate

127.0%

Cash on Cash

$68,666

Annual Revenue

BNBCalc predicts this property will get $195 per night with 69% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$47,768

Avg annual revenue

69%

Avg occupancy rate

$195

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

$50k

$80k

$110k

$42,901

Profit

Revenue

$68,666

Operating Expenses

$22,607

Operating Income

$46,059

Mortgage & Taxes

$3,158

Profit (Cash Flow)

$42,901

$24,200

Cash Investment

Down Payment

$15,950

Renos & Furnishing

$8,250

Total

$24,200

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

127.03%

Cap Rate

14.43%

Return on Investment

166.39%

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

$17,979

Deductible property tax

$3,158

Your total deduction

$11,039

Your adjusted annual income

$150,000 - $11,039 = $138,961

Taxes on $138,961 (30%)

$41,688

Your old tax bill

$45,000

Your new tax bill

$41,688

Estimated tax savings

$3,312

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:

2,496 sqft

Year built:

1907

Size:

1,160 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 2,496 sqft

Building area: 1,160 sqft

Garage: No

Heating: Natural gas, forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: -

Amenities: -

Price per square foot: $275

Lot Info

Zoning: -

Land Use: -

Parcel Number: 17301100050000

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $310,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Juarez Community Academy High School with 3/10 star rating