BNBCalc Short Term Rental Rental Arbitrage Analysis 400 North Mcclurg Court, Chicago, Illinois 60611, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$69,323

Profit (Cash Flow)

$17,891

Cash on Cash Return

258.0%

Annual Revenue

$69,323

AirDNA projects $260/night at 73% occupancy ($69,323).

BNB Calc projects a 73% occupancy rate, $260 rate per night.

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

Return Metrics

257.98% 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)	$17,891	$35,782	$53,673	$71,565	$89,456	$178,912	$536,738
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	$17,891	$35,782	$53,673	$71,565	$89,456	$178,912	$536,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

257.98%

Payback Period Days

141

Return on Investment

257.98%

400 N McClurg Ct Chicago, Illinois, 60611

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,754

Zestimate

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$69,323

Annual Revenue

Projected nightly rate is $260/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,891

Profit

Revenue

$69,323

Operating Expenses

$20,412

Operating Income

$48,911

Net Effective Rent

$31,020

Profit (Cash Flow)

$17,891

$6,935

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,685

Total

$6,935

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

257.98%

Payback Period Days

141