546 W Wellington Ave Chicago, Illinois
3 bed • 2 bath • 9 guests
Monthly Rent
$102,639
Annual Revenue
Median of 18 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $585
- Occupancy
- 48%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,518
Profit
Revenue
$102,638
Operating Expenses
$36,120
Operating Income
$66,518
Net Effective Rent
$60,000
Profit (Cash Flow)
$6,518
$17,700
Cash Investment
Renos & Furnishing
$17,600
Setup Costs
$100
Total
$17,700
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
36.82%
Payback Period Days
991