BNBCalc Short Term Rental Investment Analysis 700 W Van Buren St 1303, Chicago, IL 60607

2 bed • 1 bath • 6 guests • $2,700

BNB

Calc

Annual Revenue

$74,860

Profit (Cash Flow)

$51,266

Cap Rate

1905.5%

Annual Revenue

$74,860

AirDNA projects $394/night at 53% occupancy ($76,270). Airbtics projects $336/night at 61% occupancy ($74,860). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $336 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,791	$74,478	$85,264	$93,280
Occupancy	53%	59%	63%	78%
Nightly Rate	$296	$359	$397	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"The Annex II" Huge 1,600 Sq foot Apartment	$68,295	$352	50%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (115)
Cloud9 \|Corner apt w/Social Club&Gym\|The Wilco	$50,816	$267	52%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Cloud9 \|Rooftop&BBQ near United Center\|The FallOut	$79,035	$366	59%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Great Location	$45,655	$154	81%	2	1	32	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (47)
Cloud9 \| Stunning Skyline View\| The Wrigley	$92,924	$403	63%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
Cloud9 \|Near MilleniumPark\|Movie Theater\|The Cooke	$85,326	$409	57%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (27)
Beautiful and spacious West Loop apartment.	$96,493	$338	78%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (190)
Cloud9\|Corner apt w/SkyLounge+BBQ+Gym\|The Chevelle	$85,081	$394	59%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
2BR Modern Apartment With Balcony & Fast Wi-Fi	$66,290	$283	64%	2	2	32	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Cloud9 \|Conference Room&Gym\| Millen Park\| The Kroc	$69,921	$398	48%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

746.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$51,266	$102,532	$153,799	$205,065	$256,332	$512,664	$1,537,992
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,160	$2,160	$2,160	$2,160	$2,160	$2,160	$2,160
Down Payment	$540	$540	$540	$540	$540	$540	$540
Property Appreciation	$81	$164	$250	$338	$430	$928	$3,853
Total Return	$54,047	$105,397	$156,749	$208,104	$259,462	$516,292	$1,544,546

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

746.12%

Cap Rate

1,905.5%

Return on Investment

747.69%

700 W Van Buren St 1303 Chicago, IL, 60607

2 bed • 1 bath • 6 guests

Purchase Price

Est. $13/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

19026

Airbnb Investor Score

$51,266

Annual Profit

1905.5%

Cap Rate

746.1%

Cash on Cash

$74,860

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $394/night at 53% occupancy ($76,270.25). Airbtics projects $397/night at 61% occupancy ($74,860).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$73,983

Avg annual revenue

61%

Avg occupancy rate

$336

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

$45k

$60k

$80k

$95k

$51,266

Profit

Revenue

$74,860

Operating Expenses

$23,412

Operating Income

$51,449

Mortgage & Taxes

$182

Profit (Cash Flow)

$51,266

$6,871

Cash Investment

Down Payment

$540

Renos & Furnishing

$6,250

Closing Costs

$81

Total

$6,871

DSCR Ratio

Strong

282.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

746.12%

Cap Rate

1,905.5%

Return on Investment

747.69%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$128

Deductible property tax

$27

Your total deduction

-$48,818

Your adjusted annual income

$150,000 - -$48,818 = $198,818

Taxes on $198,818 (30%)

$59,645

Your old tax bill

$45,000

Your new tax bill

$59,645

Estimated tax savings

-$14,645

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -