BNBCalc Short Term Rental Rental Arbitrage Analysis 660 West Wayman Street, Chicago, IL

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$72,077

Profit (Cash Flow)

$25,259

Cash on Cash Return

971.5%

Annual Revenue

$72,077

AirDNA projects $296/night at 72% occupancy ($77,840). Airbtics projects $348/night at 69% occupancy ($87,702). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, $299 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,327	$79,648	$131,094	$182,845
Occupancy	63%	68%	76%	88%
Nightly Rate	$192	$314	$465	$561

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1300ft² 2-Bed:Views,Location &Amenities\|TheLincoln	$201,812	$919	60%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (68)
Sleek 2 Bed, 2 Bath Condo in Trendy Fulton Market	$57,915	$188	83%	2	2	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (27)
Peaceful River West Apt with free parking	$62,704	$220	76%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (391)
Comfy River West Apt with Free Parking	$51,908	$208	66%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (218)
Beautiful Luxury Loft in Fulton Market, Sleeps 12	$73,087	$216	90%	2	2	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (212)
Beautiful and spacious West Loop apartment.	$71,443	$299	63%	2	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (232)
"The Annex II" Huge 1,600 Sq foot Apartment	$64,889	$319	55%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (136)
Fantastic West Loop 2 bedroom	$85,273	$292	78%	2	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (35)
Quiet but in the Heart of City walk Everywhere	$70,799	$312	62%	2	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (74)
Large Chic 2BD/2BA Condo - Free Parking!	$70,983	$203	95%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (109)
River North's Rock N Roll	$65,931	$322	55%	2	2	2	$139	❌	❌	✅	Y / Y	⭐️ 5 (282)
Best Group/Family Amenities in Downtown\|The Cooke	$103,070	$447	63%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (49)
Wow! Movie-Worthy Apartment. See Why\|The Kroc	$147,751	$553	73%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (31)
Hey! Peace Seekers: Luxury and Quiet Here\|The Oak	$92,964	$508	50%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Unwind in the Garden of an elegant, Modern Home	$42,397	$151	76%	2	1	2	$79	❌	❌	✅	Y / Y	⭐️ 5 (332)
Clean & Best Location 2BR+2BA \| Mapletree Suites	$47,832	$186	68%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (90)
Perfect Spot & Spacious 2BR+2BA \| Mapletree Suites	$50,394	$188	71%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (109)
Stay That Wows!Mix Comfort & Convenience\|TheWicked	$172,525	$637	74%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (84)
Unbelievable!Gold Coast’s Finest Stay\|The Jersey	$137,631	$476	79%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (68)
Spacious,Chic & Steps from MichiganAve\|The Lion	$154,115	$638	66%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (38)
7min Walk to Mag Mile \| 1133 sqft Apt w/ Amenities	$100,870	$424	65%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (87)
Fulton House #1 (2bd/ 1ba)	$86,783	$316	74%	2	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (71)
Elizabeth \| Chic Artists Loft \| West Loop	$62,712	$194	86%	2	1.5	1	$149	❌	❌	❌	N / Y	⭐️ 5 (214)
Balance Work, Play & Rest @WestLoop \|TheFlame	$86,874	$344	69%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (29)
✨Spacious Centrally Located West Loop Loft✨	$63,055	$184	92%	2	2	4	$120	❌	❌	✅	Y / Y	⭐️ 5 (250)
Kasa \| Walk Magnificent Mile \| River North	$101,891	$313	88%	2	2	1	$96	✅	❌	✅	Y / Y	⭐️ 4.8 (140)
Chic River North Retreat	$65,251	$387	44%	2	1	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (23)
Sophisticated River West 2 Bedroom - Near the L	$34,617	$135	65%	2	2	1	$127	❌	❌	❌	Y / Y	⭐️ 5 (310)
Guests Rave about This Apt Design.See Why \|TheDeco	$103,871	$473	60%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (23)
Stay in a Renovated Heritage Landmark\|TheJones	$104,467	$391	73%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (38)
Iconic Dining & Shopping Just Outside\|The Addams	$135,361	$536	69%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (62)
Most Stylish Apartments You’ll Ever Stay In\|TheNeo	$105,408	$450	64%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
Families Love Our Amenities\|10Min to MillenniumPar	$164,766	$738	61%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (39)
Trendy & Luxe 2BR/2BA - West Town near 'L' & Dtwn	$31,702	$126	66%	2	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (41)
Most Relaxing Sleep & Breathtaking Views \|TheTerra	$71,249	$309	63%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
RenovatedBuilding w/Top Amenities@Downtown\|TheFord	$117,120	$500	64%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (46)
Wonderful 2-Bedroom Apt near Restaurants	$23,876	$60	98%	2	1	1	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (116)
New 2 bed 2 bath Private Balcony with Skyline View	$39,371	$133	79%	2	2	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (39)
Great Location & Bright 2BR+2BA \| Mapletree Suites	$47,731	$189	69%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (165)

Return Metrics

971.51% 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)	$25,259	$50,518	$75,778	$101,037	$126,297	$252,594	$757,784
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	$25,259	$50,518	$75,778	$101,037	$126,297	$252,594	$757,784

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

971.51%

Payback Period Days

Return on Investment

971.51%

660 W Wayman St Chicago, Illinois, 60661

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$72,077

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $296/night at 72% occupancy.Projected nightly rate is $348/night at 69% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$85,369

Avg annual revenue

69%

Avg occupancy rate

$348

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

$25k

$80k

$140k

$205k

$25,259

Profit

Revenue

$72,077

Operating Expenses

$22,818

Operating Income

$49,259

Net Effective Rent

$24,000

Profit (Cash Flow)

$25,259

$2,600

Cash Investment

Renos & Furnishing

$2,500

Setup Costs

$100

Total

$2,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

971.51%

Payback Period Days