BNBCalc Short Term Rental Investment Analysis 2327 W 19th St, Chicago, IL 60608

4 bed • 1 bath • 12 guests • $559,900

BNB

Calc

Annual Revenue

$42,295

Profit (Cash Flow)

-$14,652

Cap Rate

4.1%

Annual Revenue

$42,295

AirDNA projects $193/night at 60% occupancy ($42,295). Airbtics projects $277/night at 48% occupancy ($48,562). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,443	$50,825	$72,696	$114,287
Occupancy	35%	53%	65%	69%
Nightly Rate	$203	$245	$281	$428

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Luxury 4 Bed/3.5 Bath with Garage Parking!	$46,140	$206	53%	4	4	1	$222	❌	❌	❌	Y / Y	⭐️ 4.8 (105)
Contemporary 4BR Apt close to Restaurants	$25,909	$75	70%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (48)
Cozy Cove 2 - Chicago	$66,992	$286	64%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Cozy home w/ 4 bedrooms in Bridgeport Chicago	$35,553	$211	44%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
Casa Sanchez. Full home w/ rooftop + parking.	$102,025	$752	35%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (9)
4BDRM Gorgeous Apt Pilsen Private Parking avail	$28,579	$129	54%	4	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (258)
Modern 4BR 2BA Apt Near Downtown, Free Parking	$61,488	$234	70%	4	2	3	$139	❌	❌	❌	Y / Y	⭐️ 5 (226)
Pilsen Paradise l 3 miles to DT	$67,160	$258	64%	4	2	1	$197	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
Casa Pilsen-Updated \| Entire Home \| Garage Parking	$81,043	$331	66%	4	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
4 Bedrooms Family Retreat near McCormick	$135,366	$494	68%	4	4	2	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (75)
Deluxe Den - Chicago	$39,165	$261	41%	4	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
The Cozy Quarters - Sleeps 10	$37,073	$245	36%	4	2	1	$275	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-10.53% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,652	-$29,304	-$43,956	-$58,608	-$73,261	-$146,522	-$439,566
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$447,920	$447,920	$447,920	$447,920	$447,920	$447,920	$447,920
Down Payment	$111,980	$111,980	$111,980	$111,980	$111,980	$111,980	$111,980
Property Appreciation	$16,797	$34,097	$51,917	$70,272	$89,177	$192,558	$799,124
Total Return	$562,044	$564,693	$567,861	$571,563	$575,816	$605,936	$919,457

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.53%

Cap Rate

4.12%

Return on Investment

5.49%

2327 W 19th St Chicago, IL, 60608

4 bed • 1 bath • 12 guests

Purchase Price

Est. $2,686/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

-34

Airbnb Investor Score

-$14,652

Annual Profit

4.1%

Cap Rate

-10.5%

Cash on Cash

$42,295

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 60% occupancy.Projected nightly rate is $277/night at 48% occupancy.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

15 Airbnb Comparables

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

$51,982

Avg annual revenue

48%

Avg occupancy rate

$277

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

$10k

$50k

$95k

$135k

-$14,652

Profit

Revenue

$42,295

Operating Expenses

$19,178

Operating Income

$23,117

Mortgage & Taxes

$37,769

Profit (Cash Flow)

-$14,652

$139,027

Cash Investment

Down Payment

$111,980

Renos & Furnishing

$10,250

Closing Costs

$16,797

Total

$139,027

DSCR Ratio

Weak

0.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.53%

Cap Rate

4.12%

Return on Investment

5.49%

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

$26,573

Deductible property tax

$5,543

Your total deduction

$71,535

Your adjusted annual income

$150,000 - $71,535 = $78,465

Taxes on $78,465 (30%)

$23,539

Your old tax bill

$45,000

Your new tax bill

$23,539

Estimated tax savings

$21,461

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -