BNBCalc Short Term Rental Investment Analysis 4300 W Ford City Dr APT 1102A, Chicago, IL, 60652

1 bed • 1 bath • 3 guests • $44,900

BNB

Calc

Annual Revenue

$30,954

Profit (Cash Flow)

$12,634

Cap Rate

34.9%

Annual Revenue

$30,954

AirDNA projects $100/night at 62% occupancy ($22,645). Airbtics projects $99/night at 66% occupancy ($23,865). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 75% occupancy rate, $113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,019	$25,590	$32,768	$42,036
Occupancy	58%	68%	75%	85%
Nightly Rate	$81	$98	$113	$129

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Evergreen Park Condo with balcony and Jacuzzi tub	$22,122	$113	50%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (114)
Modern 1 bedroom apartment	$30,825	$109	75%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (35)
Boho Chic Coach House 30Min to downtown W/ Parking	$23,652	$99	63%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (123)
1st Red Line Stop Guest House Apartment	$20,590	$72	73%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.5 (55)
Comfortable and Cozy Suite in Quiet Neighborhood	$13,778	$75	48%	1	1	1	$60	❌	❌	❌	N / N	⭐️ 5 (79)
La Casita Near Midway&Downtown	$20,770	$123	42%	1	1	2	$98	❌	❌	✅	N / Y	⭐️ 5 (24)
PrivateTudor in-law suite	$44,176	$142	85%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (242)
Cozy 1-bedroom garden apartment near MidwayAirport	$22,873	$83	72%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 4.5 (75)
ThePARADISE/8mMidway20mDowntownQuietArea.FreeWiffi	$19,785	$79	68%	1	1	2	$41	❌	❌	❌	N / Y	⭐️ 5 (241)
Vintage Suite Home Chicago by Sox/Park/Transit	$18,964	$66	74%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (248)
Convenient Location near ammenities. KING size bed	$28,644	$85	87%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 5 (94)
1 bed apartment + futon room bridgeport	$23,191	$87	69%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (98)
Private Parking, Comfy Bed	$25,462	$116	54%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (34)
Modern 2BR condo w/parking near Midway & SeatGeek	$28,010	$104	64%	1	1	2	$140	❌	❌	❌	N / Y	⭐️ 4.5 (25)
Cozy Suite 10min To Midway Airport & Downtown	$23,202	$77	77%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (25)
Berwyn Musical Apartment	$25,635	$93	72%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (411)
Cozy & Private 1 BR Near City + Airports	$30,017	$99	78%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (58)
Bike the Lakefront from a Sleek Urban Retreat	$33,306	$102	87%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (211)
Historic Coach House Cottage	$18,835	$117	42%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (244)
Bronzeville Guest Suite - 1 Br	$19,873	$89	58%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (128)
Entire 1-Bedroom Apt by Chinatown	$22,827	$81	77%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (101)
Trendy unit-15mins to dwtn	$26,452	$119	60%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Comfy suite w/ steam shower near McCormick Place	$31,300	$130	62%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
Stunning Basement Apartment w/free street parking!	$33,092	$140	62%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (81)
Cozy Private Suite near train	$19,768	$80	59%	1	1	1	$103	❌	❌	❌	Y / N	⭐️ 4.7 (60)
Animal House near Sox stadium	$25,806	$98	68%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Hidden Gem:Artsy Speakeasy in Historic Bronzeville	$34,516	$112	81%	1	1.5	2	$59	❌	❌	❌	N / Y	⭐️ 5 (104)
Royal Coach House Cottage	$23,234	$107	57%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (174)
Bronzeville Manor 1 King bed/U of C/Wi-Fi/Parking!	$21,607	$77	73%	1	1	1	$60	❌	❌	❌	N / N	⭐️ 4 (27)
Beautiful & Private, 1bdrm, 1bath w/washer & dryer	$33,132	$129	69%	1	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (38)
Spacious suite near CTA/orange line, McKinley Park	$13,201	$51	69%	1	1	3	$38	❌	❌	❌	N / Y	⭐️ 4.5 (192)
Entire Spacious, Private Loft Apt Historic Beverly	$17,762	$97	49%	1	1	3	$30	❌	❌	❌	N / Y	⭐️ 5 (172)
Rustic Retreat near Hosp	$28,275	$96	75%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (20)
HUGE Modern, w/ Home Office, Chef's Kitchen, Patio	$26,688	$130	53%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (15)
Toca Bella ~ 7mins to Downtown	$23,531	$103	57%	1	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (28)
Chicago Themed Garden Unit - Historic Bronzeville	$23,601	$90	68%	1	1	3	$50	❌	❌	❌	N / Y	⭐️ 5 (103)
1BR Garden Unit close to Everything	$14,900	$69	59%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (157)
Cozy 1 bedroom Apartment Near DownTown Chicago	$26,238	$113	58%	1	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (40)
Clean 1 Bedroom Condo	$26,805	$81	88%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (19)
Bridgeport Place -free parking, McCormick-Sox Park	$43,363	$128	88%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (67)

Return Metrics

86.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,633	$25,267	$37,900	$50,534	$63,167	$126,335	$379,006
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$35,920	$35,920	$35,920	$35,920	$35,920	$35,920	$35,920
Down Payment	$8,980	$8,980	$8,980	$8,980	$8,980	$8,980	$8,980
Property Appreciation	$1,347	$2,734	$4,163	$5,635	$7,151	$15,441	$64,084
Total Return	$58,880	$72,901	$86,964	$101,069	$115,219	$186,677	$487,990

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

86.66%

Cap Rate

34.88%

Return on Investment

98.93%

4300 W Ford City Dr Chicago, Illinois, 60652

1 bed • 1 bath • 3 guests

Purchase Price

Est. $215/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

504

Airbnb Investor Score

$12,633

Annual Profit

34.9%

Cap Rate

86.7%

Cash on Cash

$30,954

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $100/night at 62% occupancy.Projected nightly rate is $99/night at 66% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$25,245

Avg annual revenue

66%

Avg occupancy rate

$99

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

$10k

$25k

$35k

$45k

$12,634

Profit

Revenue

$30,954

Operating Expenses

$15,292

Operating Income

$15,662

Mortgage & Taxes

$3,029

Profit (Cash Flow)

$12,634

$14,577

Cash Investment

Down Payment

$8,980

Renos & Furnishing

$4,250

Closing Costs

$1,347

Total

$14,577

DSCR Ratio

Strong

5.17

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

86.66%

Cap Rate

34.88%

Return on Investment

98.93%

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

$2,131

Deductible property tax

$445

Your total deduction

-$7,599

Your adjusted annual income

$150,000 - -$7,599 = $157,599

Taxes on $157,599 (30%)

$47,280

Your old tax bill

$45,000

Your new tax bill

$47,280

Estimated tax savings

-$2,280

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:

1970

Size:

750 sqft

Type:

CONDO

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 750 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: -

Amenities: -

Price per square foot: $59

Lot Info

Zoning: -

Land Use: -

Parcel Number: 19274010381024

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Bogan High School with 1/10 star rating