BNBCalc Short Term Rental Investment Analysis 4345 N Mcvicker Ave, Chicago, IL 60634

2 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Annual Revenue

$26,918

Profit (Cash Flow)

-$13,871

Cap Rate

2.8%

Annual Revenue

$26,918

AirDNA projects $110/night at 67% occupancy ($26,918). Airbtics projects $111/night at 74% occupancy ($30,001). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $110 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,018	$32,995	$41,659	$51,236
Occupancy	65%	77%	83%	88%
Nightly Rate	$73	$113	$132	$153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2BR Airy & Tidy Apt w/ Free Covered Parking	$21,263	$55	93%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (90)
Luxurious 2BD/2BTH Apartment in Mayfair	$40,307	$131	81%	2	2	2	$77	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Amazing 2 bedroom apartment on prime location	$28,306	$112	65%	2	1	2	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (147)
Comfortable, modern apartment 20 Min from Downtown	$36,757	$107	86%	2	2	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (124)
Cozy & Stylish 2BR Apt near O'Hare Int'l Airport	$15,729	$56	63%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
-CHICAGO 2 BEDROOM JEFFERSON PARK O'HARE ROSEMONT-	$30,969	$125	66%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Lovely 1 bedroom w/ office space and free parking.	$19,866	$118	46%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (102)
Peaceful Portage Park Apartment	$25,683	$85	76%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (364)
2 Bedroom Apartment by O'Hare/CTA/I90 Free Parking	$25,382	$77	84%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (333)
2 BR/1 BA with Separate Entrance	$19,169	$65	77%	2	1	2	$40	❌	❌	❌	N / N	⭐️ 4.8 (59)
Garden off Edens. 12 min to ORD 15 min to Wrigley	$21,552	$74	78%	2	1	1	$25	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Cozy Jefferson Park 2BR Apt	$34,912	$114	80%	2	1	3	$80	❌	❌	❌	N / Y	⭐️ 5 (60)
"Great Totally Rehab Apartment in Portage Park	$40,956	$125	86%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Garage Parking Spot+Deck+Laundry+1 min to shops!	$42,125	$135	81%	2	1	3	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Spacious 2BR Apartment near Airport	$17,706	$51	84%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (34)
Come stay at this Historic Chicago Coach House.	$35,106	$109	88%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Entire 1st Floor Apt near O'Hare/ORD & Blue Line	$26,768	$85	83%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (229)
Spacious Apartment In Safe Neighborhood	$22,437	$64	90%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.5 (312)
Modern 2 bdrm apt near O'hare and Downtown	$36,760	$121	79%	2	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (101)
Lovely 2 bedroom apartment in Portage park.	$22,410	$123	49%	2	1	1	$100	❌	❌	❌	N / Y	⭐️ 4.8 (35)
Modern & Furnished 2BR Apt with In-unit Laundry	$18,450	$69	66%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
❤️PRIVATE FLOOR⭐ Two Sunlit Rooms in Chicago Centre	$18,975	$66	75%	2	1	2	$40	❌	❌	❌	N / Y	⭐️ 4.7 (166)
Sunshine 2bedroom suite free parking and coffee	$61,598	$189	88%	2	1	11	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Coach house in Chicago	$44,357	$152	77%	2	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.8 (44)
lovely & cozy vintage two bedroom, 🐾 friendly apt	$32,139	$119	69%	2	1	2	$125	❌	❌	✅	N / N	⭐️ 5 (33)
Crystal Corner - Home Away From Home	$30,205	$120	63%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Spacious 2BR Apartment near Airport	$15,628	$70	61%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Spacious\|Chic\|3BR/2BA Haven	$49,276	$153	88%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
3BR/2BA\|Spacious\|Chic\|Haven in Chicago's Northside	$88,303	$300	79%	2	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
2BR Warm & Cozy Apt in Chicago	$19,685	$59	82%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
Old Irving Park 2 bd/1 ba, 20 mins to Downtown	$52,678	$175	81%	2	1	4	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Elegant 2BR Chicago Apartment	$14,073	$58	59%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Cozy Irving Park Retreat - Long Term Stays	$19,825	$121	42%	2	1	32	$100	❌	❌	✅	Y / Y	⭐️ 5 (75)
Cheerful two bedroom home with patio/deck	$57,690	$153	100%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (24)
Entire 2 bdrm english garden apt*block 2trains&I94	$17,017	$93	50%	2	2	32	$99	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Northside Chicago Getaway	$40,656	$140	77%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (33)
Luxury Apartment, Jefferson Park	$29,073	$150	51%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Close to O’Hare Cozy Entire Apt Space	$24,801	$88	77%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
Patio \| Free Parking \| Near O'Hare & Train	$41,684	$142	77%	2	1	30	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
2 Bedroom Apartment Chicago Retreat	$26,247	$109	65%	2	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.8 (76)

Return Metrics

-15.94% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,870	-$27,741	-$41,612	-$55,483	-$69,354	-$138,708	-$416,124
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$346,629	$343,573	$340,841	$338,444	$336,391	$331,662	$433,417

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.94%

Cap Rate

2.78%

Return on Investment

0.07%

4345 N Mcvicker Ave Chicago, IL, 60634

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,679/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

-61

Airbnb Investor Score

-$13,870

Annual Profit

2.8%

Cap Rate

-15.9%

Cash on Cash

$26,918

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $110/night at 67% occupancy.Projected nightly rate is $111/night at 74% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$31,663

Avg annual revenue

74%

Avg occupancy rate

$111

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

$40k

$65k

$90k

-$13,871

Profit

Revenue

$26,918

Operating Expenses

$17,179

Operating Income

$9,739

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$13,871

$87,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,500

Closing Costs

$10,500

Total

$87,000

DSCR Ratio

Weak

0.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.94%

Cap Rate

2.78%

Return on Investment

0.07%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$49,442

Your adjusted annual income

$150,000 - $49,442 = $100,558

Taxes on $100,558 (30%)

$30,167

Your old tax bill

$45,000

Your new tax bill

$30,167

Estimated tax savings

$14,833

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -