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 2449 N Marshfield Ave 1, Chicago, IL, 60614

2 bed β€’ 2 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$57,091

Profit (Cash Flow)

$469

Cash on Cash Return

7.1%

Annual Revenue

$57,091

AirDNA projects $203/night at 77% occupancy ($57,091). Airbtics projects $157/night at 69% occupancy ($39,566). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $203 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,152$39,889$57,133$73,863
Occupancy61%71%78%83%
Nightly Rate$110$150$194$236

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
Bright and Sunny 2 BR Condo - Wrigley/Lincoln Park
$37,021
$106
95%
214$50❌❌❌Y / Y⭐️ 5 (100)
2 Bedrs Chic Chicago Getaway in Lakeview FreePark
$52,401
$244
56%
211$75❌❌❌Y / Y⭐️ 4.8 (52)
Lakeview / Lincoln Park Vintage
$65,160
$216
81%
212$125βŒβŒβœ…Y / Y⭐️ 4.8 (89)
Comfort zone
$29,935
$110
71%
211$50βŒβŒβœ…N / Y⭐️ 4.9 (215)
Lovely and Cozy Suite on Southport !
$34,994
$128
74%
213$65❌❌❌Y / Y⭐️ 4.9 (176)
Bucktown Retreat - Why The Buck Not? Sleeps 1-6
$31,632
$106
80%
212$99❌❌❌Y / Y⭐️ 4.8 (218)
Charming village within the city
$24,382
$150
44%
212$75❌❌❌N / Y⭐️ 4.9 (99)
Lincoln Park/Lake View/Wrigley/Walk to El/Parking
$44,506
$160
76%
213$0❌❌❌Y / Y⭐️ 5 (330)
Penthouse Near Wrigley Field
$28,145
$99
73%
212$120βŒβŒβœ…Y / Y⭐️ 4.9 (186)
Cozy in Bucktown / Wicker Park
$34,659
$152
61%
213$65βŒβŒβœ…Y / Y⭐️ 4.8 (46)
CHI's very BEST location! Walk/train everywhere!
$55,378
$192
73%
214$180βŒβŒβœ…Y / Y⭐️ 4.6 (34)
Great Value 2BR Apartment in Lakeview
$18,939
$72
62%
211$80❌❌❌Y / Y⭐️ 4.6 (110)
Spacious Bucktown Sanctuary
$43,535
$171
68%
212$130❌❌❌N / Y⭐️ 4.8 (83)
Cozy Blue Long-Stay Getaway
$53,670
$188
78%
211$0❌❌❌Y / Y⭐️ 4.8 (27)
Updated, W/D, Easy Parking, BEST Lakeview Location
$26,920
$99
69%
211$125βŒβŒβœ…Y / Y⭐️ 4.4 (131)
Stylish 2-bedroom flat in Vibrant Bucktown.
$46,712
$170
71%
212$120βŒβŒβœ…Y / Y⭐️ 4.9 (84)
Chic Penthouse In Perfect Wrigleyville Location
$33,578
$120
71%
211$127βŒβŒβœ…Y / Y⭐️ 4.8 (97)
Lakeview Condo
$44,249
$155
78%
211$0❌❌❌Y / Y⭐️ 5 (45)
Modern Townhome With King Suite & Private Patio
$69,310
$339
54%
232$175βŒβŒβœ…Y / Y⭐️ 5 (39)
Red Door Lincoln Park Apartment
$31,443
$121
71%
212$0❌❌❌Y / Y⭐️ 4.7 (60)
Flexhome Bucktown 2BR C1
$48,507
$134
94%
2132$80❌❌❌Y / Y⭐️ 4.7 (32)
Lincoln Park 2 Bedroom Condo w/Mid Century Flair
$44,709
$205
57%
223$160βŒβŒβœ…Y / Y⭐️ 4.7 (45)
The Rectory
$40,020
$171
62%
222$120❌❌❌Y / Y⭐️ 4.8 (279)
Beautiful Two Bedroom!
$24,430
$87
73%
212$95❌❌❌N / Y⭐️ 4.7 (322)
2BD/1BA Suite w/Fireplace (hp1) FREE PARKING!!
$29,505
$236
34%
2132$99βŒβŒβœ…Y / Y⭐️ 4.8 (49)
The Chapel: Great family spot
$38,881
$145
71%
222$100❌❌❌Y / Y⭐️ 4.8 (259)
Bucktown, Wicker Park with you
$30,798
$151
54%
213$65βŒβŒβœ…Y / Y⭐️ 4.8 (6)
Bucktown's Best Bang for the Buck
$11,376
$111
28%
2132$105❌❌❌Y / Y⭐️ 4.7 (138)
Lincoln Park - DePaul House w/Patio Free Parking
$51,993
$202
70%
222$120❌❌❌Y / Y⭐️ 4.8 (170)
HoIiday Decorated Designer’s Duplex 2bd 2bat
$40,887
$150
73%
221$90❌❌❌Y / Y⭐️ 5 (132)
BRAND NEW 2 br Elegant Renovation Bucktown/Chicago
$78,578
$262
81%
2132$149❌❌❌Y / Y⭐️ 5 (66)
Bucktown Private Condo
$80,677
$263
82%
212$125❌❌❌Y / Y⭐️ 5 (9)
Two bedroom apartment w/ free street parking!
$24,243
$138
48%
212$0βŒβŒβœ…Y / Y⭐️ 5 (49)
Charming 2 bed in Bucktown
$35,677
$100
96%
211$100❌❌❌Y / Y⭐️ 4.7 (30)
MCM Prime LincolnPark 2 Bed 1 Block to Fullerton L
$40,084
$148
74%
2132$300βŒβŒβœ…Y / Y⭐️ 4.2 (43)
2BR Relaxing & Roomy Apt with On-Site Laundry
$16,711
$52
77%
212$80❌❌❌Y / Y⭐️ 4.7 (21)
Renovated 2 Bed Condo Lincoln Park w/ Free Parking
$72,712
$202
97%
222$145❌❌❌Y / Y⭐️ 4.9 (92)
Charming 2BR on Quiet Street Close to the Action
$62,773
$210
81%
212$65❌❌❌Y / Y⭐️ 5 (208)
Stay & Play: Your Arcade Adventure Awaits!
$42,116
$170
66%
212$75βŒβŒβœ…Y / Y⭐️ 4.8 (23)
Lakeview 2BR Apt w/ Spacious & Equipped Kitchen
$12,254
$61
47%
211$80❌❌❌Y / Y⭐️ 4.7 (43)

Return Metrics

7.11% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$469$938$1,408$1,877$2,347$4,694$14,082
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$469$938$1,408$1,877$2,347$4,694$14,082

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

7.11%

Payback Period Days

5135

Return on Investment

7.11%

property-location

2449 N Marshfield Ave Chicago, Illinois, 60614

2 bed β€’ 2 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide


Laws


Market Data

$57,091

Annual Revenue

BNBCalc predicts this property will get $157 per night with 69% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 28% of comparables

Top 23% 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.

$40,837

Avg annual revenue

69%

Avg occupancy rate

$157

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$10k

$35k

$55k

$80k

Sign up to see the data on 40 all comparables

$469

Profit

Revenue

$57,091

Operating Expenses

$19,422

Operating Income

$37,669

Net Effective Rent

$37,200

Profit (Cash Flow)

$469

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

7.11%

Payback Period Days

5135