BNBCalc Short Term Rental Investment Analysis 260 E Chestnut St 1102, Chicago, IL 60611

1 bed • 1 bath • 3 guests • $320,000

BNB

Calc

Annual Revenue

$57,855

Profit (Cash Flow)

$15,067

Cap Rate

11.5%

Annual Revenue

$57,855

AirDNA projects $241/night at 69% occupancy ($60,736). Airbtics projects $220/night at 72% occupancy ($57,854). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,116	$53,255	$97,112	$158,294
Occupancy	65%	78%	88%	93%
Nightly Rate	$123	$182	$296	$458

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegant Suite in Gold Coast	$93,934	$295	87%	1	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (114)
Downtown Guild #4 \| Mag Mile, Gold Coast 1bd/1ba	$63,094	$210	79%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Downtown Guild #3 \| Mag Mile Gold Coast 1bd	$41,133	$141	74%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (125)
MAG MILE/Gold Coast Getaway (+Rooftop/Gym)	$58,704	$168	94%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Great Location!!-12	$25,084	$72	92%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (541)
Studio flat in the heart of Chicago's Gold Coast	$60,741	$179	89%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (198)
Nicely Equipped 1-Bedroom Apt near Shops	$21,241	$60	88%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (61)
1BR Charming Apartment in Great Location	$19,696	$56	88%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.6 (76)
Chic, renovated unit in Mag Mile - EF4	$28,687	$98	73%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Kasa \| Elevate your Stay, Premium 1BD \| Chicago	$58,141	$274	56%	1	1	1	$81	❌	❌	✅	Y / Y	⭐️ 4.8 (312)
1 bedroom in the heart of downtown Chicago.	$29,503	$144	54%	1	1	32	$160	✅	❌	❌	Y / Y	⭐️ 4.7 (33)
Charming Gold Coast One-Bedroom Near Downtown!	$25,790	$89	78%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (168)
Standard Double Hotel Room at Magnificent Mile	$70,978	$473	41%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (196)
Standard King Bed Hotel Room at Magnificent Mile	$64,053	$473	37%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.6 (156)
52nd Floor, VIEWS, Pool, Balcony, Pool, Gym	$146,362	$427	93%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (59)
Downtown Riverwalk Music Inspired Loft	$52,365	$203	67%	1	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Great Location Studio in the Gold Coast!!	$39,587	$114	93%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (409)
Great Location! Gold Coast! 07	$39,440	$111	95%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (598)
52nd Floor MagMile Penthouse VIEWS Fireplace Pool	$143,862	$458	85%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
Luxury Renovated Central in OldTown With Balcony	$52,726	$223	63%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
51st Floor MagMile Penthouse Views Balcony Pool	$144,942	$458	86%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Lovely Spacious 1 bedroom Unit	$55,847	$224	66%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.6 (45)
Prime and Best Location next to Michigan Ave	$42,432	$175	66%	1	1	32	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Experience Chicago! Full Kitchen, Free Breakfast!	$25,649	$219	32%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Lovely one bedroom condo River north	$37,108	$175	56%	1	1	32	$125	✅	❌	✅	Y / Y	⭐️ 4.3 (20)
Corner 2 Bed with Lake Views	$42,206	$186	62%	1	2	32	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
50th Floor Mag Mile VIEWS, Balcony, Pool, Gym	$139,974	$412	92%	1	1	4	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (30)
52nd Floor MagMile Penthouse Views Fireplace Pool	$144,028	$459	85%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
Central downtown home in Loop	$45,614	$167	70%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Studio Unit S7	$28,197	$97	78%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
Downtown Prestige Perfect Location \| KING BED \|	$40,355	$149	74%	1	2	32	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Versacé Loft Downtown Chicago-Luxurious and Modern	$63,666	$212	80%	1	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Executive Versace Suite Downtown Chi (RiverNorth)	$95,130	$361	72%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
1BR Apartment with Spacious Living Area	$19,877	$58	84%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
1BR Upscale Apartment in Perfect Location	$22,725	$59	95%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Lux Gold Coast Condo \|Rooftop Pool, Gym, Workspace	$59,331	$170	91%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
Apartment 1 mile away from millennium park	$65,009	$214	83%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
SuperHost Great Location By Michigan Ave Queen bed	$32,743	$126	71%	1	1	32	$120	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

19.35% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,067	$30,134	$45,202	$60,269	$75,336	$150,673	$452,020
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$344,667	$369,622	$394,874	$420,432	$446,304	$580,726	$1,228,744

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.35%

Cap Rate

11.45%

Return on Investment

35.72%

260 E Chestnut St 1102 Chicago, IL, 60611

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,535/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

112

Airbnb Investor Score

$15,067

Annual Profit

11.5%

Cap Rate

19.4%

Cash on Cash

$57,855

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $241/night at 69% occupancy ($60,736.42). Airbtics projects $220/night at 72% occupancy ($57,854).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$56,883

Avg annual revenue

72%

Avg occupancy rate

$220

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

$15k

$55k

$100k

$145k

$15,067

Profit

Revenue

$57,855

Operating Expenses

$21,201

Operating Income

$36,654

Mortgage & Taxes

$21,586

Profit (Cash Flow)

$15,067

$77,850

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$4,250

Closing Costs

$9,600

Total

$77,850

DSCR Ratio

Strong

1.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.35%

Cap Rate

11.45%

Return on Investment

35.72%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$54,197

Your adjusted annual income

$150,000 - $54,197 = $95,803

Taxes on $95,803 (30%)

$28,741

Your old tax bill

$45,000

Your new tax bill

$28,741

Estimated tax savings

$16,259

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -