BNBCalc Short Term Rental Rental Arbitrage Analysis 55 E Washington St, Chicago, IL, USA

0 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$65,247

Profit (Cash Flow)

$28,565

Cash on Cash Return

761.7%

Annual Revenue

$65,247

AirDNA projects $203/night at 88% occupancy ($65,247).

BNB Calc projects a 88% occupancy rate, $203 rate per night.

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

Return Metrics

761.73% 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)	$28,565	$57,130	$85,695	$114,260	$142,825	$285,650	$856,951
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	$28,565	$57,130	$85,695	$114,260	$142,825	$285,650	$856,951

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

761.73%

Payback Period Days

Return on Investment

761.73%

55 E Washington St Chicago, Illinois, 60602

0 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$65,247

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,565

Profit

Revenue

$65,247

Operating Expenses

$19,882

Operating Income

$45,365

Net Effective Rent

$16,800

Profit (Cash Flow)

$28,565

$3,750

Cash Investment

Renos & Furnishing

$2,250

Setup Costs

$1,500

Total

$3,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

761.73%

Payback Period Days