BNBCalc Short Term Rental Rental Arbitrage Analysis 360 E South Water St, Chicago, IL, 60601

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$68,301

Profit (Cash Flow)

$22,294

Cash on Cash Return

512.5%

Annual Revenue

$68,301

AirDNA projects $275/night at 68% occupancy ($68,300). Airbtics projects $251/night at 64% occupancy ($58,672). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,571	$52,197	$104,018	$143,052
Occupancy	50%	68%	85%	89%
Nightly Rate	$157	$205	$329	$433

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Riverwalk Music Inspired Loft	$52,365	$203	67%	1	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Loop Loft-Subway & Art Institute	$40,860	$136	78%	1	1	2	$123	✅	❌	✅	Y / Y	⭐️ 5 (36)
Gorgeous Corner 2 Bedroom in the Heart of Downtown	$54,691	$293	51%	1	2	32	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (9)
52nd Floor, VIEWS, Pool, Balcony, Pool, Gym	$139,165	$414	91%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (59)
Downtown Guild #4 \| Mag Mile, Gold Coast 1bd/1ba	$65,096	$201	85%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
52nd Floor MagMile Penthouse VIEWS Fireplace Pool	$142,664	$434	89%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (39)
51st Floor MagMile Penthouse Views Balcony Pool	$139,840	$432	88%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Corner 2 Bed with Lake Views	$38,594	$185	57%	1	2	32	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Executive Versace Suite Downtown Chi (RiverNorth)	$95,130	$361	72%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Versacé Loft Downtown Chicago-Luxurious and Modern	$63,666	$212	80%	1	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Kasa \| Elevate your Stay, Premium 1BD \| Chicago	$54,348	$269	53%	1	1	1	$81	❌	❌	✅	Y / Y	⭐️ 4.8 (312)
Standard King Bed Hotel Room at Magnificent Mile	$89,772	$511	48%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.6 (156)
Standard Double Hotel Room at Magnificent Mile	$89,772	$511	48%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (196)
Lovely one bedroom condo River north	$37,108	$175	56%	1	1	32	$125	✅	❌	✅	Y / Y	⭐️ 4.3 (20)
52nd Floor MagMile Penthouse Views Fireplace Pool	$135,835	$433	85%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 4.7 (39)
Chic, renovated unit in Mag Mile - EF4	$29,079	$95	76%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
1 bedroom in the heart of downtown Chicago.	$29,663	$148	53%	1	1	32	$160	✅	❌	❌	Y / Y	⭐️ 4.7 (33)
The Professional's Playground	$60,692	$181	89%	1	1	6	$90	✅	✅	❌	Y / Y	⭐️ 4.8 (40)
50th Floor Mag Mile VIEWS, Balcony, Pool, Gym	$138,897	$409	92%	1	1	4	$80	✅	❌	❌	Y / Y	⭐️ 4.9 (30)
Downtown Music Loft	$51,145	$200	66%	1	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (2)
Corner 1BR in an Amenity packed building-Balcony!	$115,957	$434	73%	1	1	32	$250	✅	✅	✅	Y / Y	⭐️ 5 (3)
Corner 2 bedroom with lake & skyline views	$94,137	$289	89%	1	2	32	$0	✅	✅	✅	Y / Y	⭐️ 5 (1)
1BR Upscale Apartment in Perfect Location	$22,725	$59	95%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
High-Floor Stylish Apt in Chi!	$32,007	$159	55%	1	1	32	$165	✅	✅	✅	Y / Y	⭐️ 5 (2)
Lux Gold Coast Condo \|Rooftop Pool, Gym, Workspace	$59,331	$170	91%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (123)
Awesome LUX 1BR Michigan Ave!	$16,908	$154	30%	1	1	32	$165	✅	❌	✅	Y / Y	⭐️ 5 (1)
Old Chi Modern Condo w/ cityview	$99,316	$335	81%	1	2	2	$99	✅	❌	❌	Y / Y	⭐️ 4.9 (53)
MTRWhole Foods AttachedSaunaGymHot Tub*Dog	$40,992	$140	80%	1	1	32	$275	✅	✅	✅	Y / Y	⭐️ 4.5 (2)
Incredible 1Br in the Heart of DT Great Amenities!	$34,231	$199	47%	1	1	32	$250	✅	✅	✅	Y / Y	⭐️ 5 (2)
King Bed Corner Apt in Downtown Chicago + Balcony!	$17,128	$120	39%	1	1	32	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (5)
Apartment 1 mile away from millennium park	$65,912	$207	87%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Modern 1 bedroom centrally located	$33,778	$208	44%	1	1	3	$165	✅	❌	❌	Y / N	⭐️ 4.5 (39)
Prime and Best Location next to Michigan Ave	$43,027	$180	65%	1	1	32	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Gold Coast Luxury Condo w/ Rooftop Pool	$58,579	$221	70%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Great Location Downtown w/Gym + Wi-Fi	$38,101	$150	69%	1	1	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (5)
King Bed in Downtown Chi + Balcony!	$33,039	$153	59%	1	1	32	$175	✅	✅	✅	Y / Y	⭐️ 5 (1)
A-Suite: Corner 1BR + Balcony. Park and Lake View!	$21,280	$153	38%	1	1	32	$150	✅	✅	✅	Y / Y	⭐️ 0 (0)

Return Metrics

512.49% 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)	$22,293	$44,587	$66,880	$89,174	$111,467	$222,935	$668,806
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	$22,293	$44,587	$66,880	$89,174	$111,467	$222,935	$668,806

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

512.49%

Payback Period Days

Return on Investment

512.49%

360 East South Water Street Chicago, Illinois, 60601

1 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,821

Zestimate

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$68,301

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $275/night at 68% occupancy.Projected nightly rate is $251/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$61,055

Avg annual revenue

64%

Avg occupancy rate

$251

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

$22,294

Profit

Revenue

$68,301

Operating Expenses

$16,679

Operating Income

$51,622

Net Effective Rent

$29,328

Profit (Cash Flow)

$22,294

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

512.49%

Payback Period Days