property-location

468 E 42nd St Chicago, Illinois

3 bed • 3.5 bath • 9 guests

Monthly Rent

$62,855

Annual Revenue

Median of 25 comps selected by Morgan, creator of this analysis.

Avg Daily Rate: $384
Occupancy: 45%

$10k

$65k

$120k

$180k


Villa Dubois 3 Bedroom Suite - 1	$178,469	$120,548	$851	57.4%	3	6	13	3	2	$200	❌	❌	❌	No / No	❌	⭐️ 0 (0)	Profile
Villa Dubois 3 Bedroom Suite - 3	$126,217	$88,434	$784	44.1%	3	6	9	3	2	$200	❌	❌	❌	No / No	❌	⭐️ 4 (1)	Profile
Villa Dubois 3 Bedroom Suite -2	$102,964	$70,196	$764	36.9%	3	6	6	3	2	$0	❌	❌	❌	No / No	❌	⭐️ 5 (1)	Profile
Historic mini mansion!	$98,906	$65,978	$555	48.8%	3	10	64	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (5)	Profile
Mini-mansion Bronzeville!	$92,667	$68,142	$564	45%	3	10	57	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.96 (26)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$6,406/mo

Avg profit / month

-$1,168/mo

Best profit month

Jul $2,046

-$14,016

Profit

Revenue

$62,855

Operating Expenses

$26,771

Operating Income

$36,084

Net Effective Rent

$50,100

Profit (Cash Flow)

-$14,016

$8,975

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$100

Total

$8,975

Investment Value Over Time

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-156.16%

Payback Period Days

0