BNBCalc Short Term Rental Rental Arbitrage Analysis 2522 N Artesian Ave, Chicago, IL, 60647

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$92,166

Profit (Cash Flow)

$17,784

Cash on Cash Return

163.9%

Annual Revenue

$92,166

AirDNA projects $397/night at 68% occupancy ($98,601). Airbtics projects $311/night at 65% occupancy ($73,834). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $407 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,678	$75,222	$113,190	$149,533
Occupancy	56%	65%	74%	82%
Nightly Rate	$197	$307	$407	$486

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern, Fully Renovated Logan Square Coach House	$41,052	$229	48%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (124)
California Cottage/4br prime location Logan Square	$47,309	$198	63%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (90)
Bright & Spacious 4BR Home in Heart of Logan Sq!	$111,775	$482	62%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Bucktown House - Historic Coachhouse Since '08	$76,218	$322	64%	4	2	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (94)
Modern 4 Bedroom Apt Next to Park&Pool \| Lakeview	$51,650	$170	82%	4	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (49)
Entire Home in Historic Logan Square	$77,862	$443	45%	4	3.5	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (30)
Single Family Home in Logan w/ 2 Car Garage	$126,457	$494	68%	4	3.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (56)
Stylish 4-Bedroom Home in Wicker Park Chicago	$132,254	$502	71%	4	3.5	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (27)
Luxury Designer Penthouse Loft \| Sleeps 20	$107,214	$402	71%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (82)
NEW 4BR Designer Flat in Wicker Park/Bucktown	$59,666	$182	83%	4	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (41)
Lake View \| Wrigley Designer House w/Patio	$59,244	$262	61%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (167)
The Logandale: HUGE Mid-Century Home, sleeps 15	$68,228	$195	90%	4	3	1	$332	❌	❌	❌	Y / Y	⭐️ 5 (97)
Logan Square One Of The Worlds Best Neighborhoods	$38,448	$143	73%	4	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (236)
Lincoln Park Single Family Home	$81,480	$345	63%	4	3.5	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (116)
Spacious 4BRCondo near Wrigley/Dtwn +FreeParking	$104,195	$353	78%	4	1	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (84)
The Grand Kimball Lodge, Logan Square, Sleeps 14	$88,991	$423	56%	4	3	2	$325	❌	❌	✅	Y / Y	⭐️ 5 (142)
Duplex Home RoscoeVillage/Wrigley Free St Parking	$41,524	$115	95%	4	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (268)
Magnificent New Home w/8 Beds & Free Parking	$75,452	$313	63%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (117)
Queen Beds, EV Charging, Near Train: Luxury Stay	$82,501	$302	72%	4	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (51)
Homer Street Hotel: Bucktown Upscale Designer Home	$119,258	$393	82%	4	3.5	4	$300	❌	❌	✅	Y / Y	⭐️ 5 (20)
4 Bedroom Penthouse Loft in Heart of Wicker Park	$45,818	$313	39%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (81)
4 BR Duplex Near 606 with Garage	$28,413	$104	66%	4	1	2	$159	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Breathtaking Getaway In Prime Lakeview Location!	$52,673	$252	55%	4	2.5	1	$222	❌	❌	❌	Y / Y	⭐️ 5 (86)
Private roof perfect for large groups! Parking!	$140,333	$486	78%	4	2.5	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (15)
4/2 Home + Foosball Table \| Near Wrigley	$56,068	$194	77%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Large Space, Two Levels ,Deck, Parking	$40,233	$241	45%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (177)
Spacious & Modern 4BR Near Downtown and Night-Life	$44,235	$135	83%	4	1	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (102)
Luxury Retreat with Home Theater	$97,560	$378	69%	4	3.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (47)
Super Comfortable Two-Level Apt	$65,471	$258	68%	4	4	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (33)
2-story condo / 3-Minute walk to Wrigley Field	$59,423	$369	42%	4	2	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (80)
The Waveland Room 4 Bed/4bath Private Roof-Deck!	$128,440	$549	62%	4	4	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (72)
Aloha @Bangtel Time Out Chi Top 10 Luxury Airbnbs	$129,117	$569	62%	4	2	32	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (198)
Centrally Located Condo with Parking and Deck!	$71,189	$294	64%	4	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (67)
4BR Classy & Radiant Apt in Wicker Park	$28,258	$99	68%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Attn Cubs Fans-Steps from Wrigley, Free Parking	$49,690	$258	50%	4	3	1	$222	✅	❌	❌	Y / Y	⭐️ 5 (132)
Spacious Duplex - 4BD/3BA - Sleeps 12!	$61,180	$313	52%	4	3	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (68)
Luxurious Southwestern Penthouse \| Sleeps 12	$138,315	$483	77%	4	2	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (149)
The Wrigleyville Deluxe -Steps from Wrigley Sleeps 10	$121,901	$441	74%	4	3	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (5)
Welcoming Duplex W/ Parking Next to Humboldt Park!	$40,545	$182	57%	4	2	1	$222	❌	❌	❌	Y / Y	⭐️ 5 (109)

Return Metrics

163.9% 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)	$17,784	$35,568	$53,352	$71,136	$88,920	$177,841	$533,524
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	$17,784	$35,568	$53,352	$71,136	$88,920	$177,841	$533,524

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

163.9%

Payback Period Days

222

Return on Investment

163.9%

2522 N Artesian Ave Chicago, Illinois, 60647

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$92,166

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $397/night at 68% occupancy.Projected nightly rate is $311/night at 65% occupancy.

Occupancy Rate

Top 68% 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.

$75,353

Avg annual revenue

65%

Avg occupancy rate

$311

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

$25k

$60k

$100k

$140k

$17,784

Profit

Revenue

$92,166

Operating Expenses

$23,982

Operating Income

$68,184

Net Effective Rent

$50,400

Profit (Cash Flow)

$17,784

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

163.9%

Payback Period Days

222