2610 E 76th St Chicago, Illinois
2 bed • 1 bath • 4 guests
Monthly Rent
$46,049
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $226
- Occupancy
- 56%
$10k
$30k
$55k
$80k
$77,952 | $37,691 | $253 | 84.3% | 2 | 4 | 8 | 2 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.44 (9) | Profile | |
$66,599 | $43,501 | $357 | 51.2% | 2 | 5 | 76 | 3 | 2 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (116) | Profile | |
$63,183 | $42,925 | $274 | 63.1% | 2 | 4 | 37 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (87) | Profile | |
$61,111 | $28,084 | $284 | 58.9% | 2 | 4 | 48 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile | |
$61,002 | $42,027 | $270 | 62% | 2 | 4 | 36 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (80) | Profile |
Seasonality
Break-even
$3,905/mo
Avg profit / month
-$67/mo
Best profit month
Jul $2,177
-$809
Profit
Revenue
$46,049
Operating Expenses
$22,822
Operating Income
$23,227
Net Effective Rent
$24,036
Profit (Cash Flow)
-$809
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.73%
Payback Period Days
0