BNBCalc Short Term Rental Investment Analysis 7323 N Paulina St 2, Chicago, IL 60626

2 bed • 1 bath • 6 guests • $222,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$46,525

Profit (Cash Flow)

$11,821

Cap Rate

12.1%

Annual Revenue

$46,525

AirDNA projects $152/night at 64% occupancy ($35,530). Airbtics projects $193/night at 66% occupancy ($46,524). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,801	$51,704	$77,170	$83,626
Occupancy	59%	67%	79%	84%
Nightly Rate	$119	$201	$255	$259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Duplex Retreat near Loyola Park - 2BR/1.5BA Haven	$55,008	$168	86%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Rock Star Beach Pad on Lake Michigan with parking	$75,557	$258	75%	2	2	2	$114	❌	❌	✅	Y / Y	⭐️ 4.8 (105)
Evanston 2BR 2Bth 1 Blk to Beach	$69,088	$260	69%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (46)
Oakton St Inn Northwestern Loyola Evanston Chicago	$95,322	$373	67%	2	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (74)
Executive Apartment on Lake Michigan with parking	$62,799	$248	66%	2	2	2	$114	❌	❌	✅	Y / Y	⭐️ 5 (132)
Condo with a whirlpool bath and fireplace..	$32,391	$172	50%	2	2	3	$150	❌	❌	✅	N / N	⭐️ 4.5 (11)
Modern Lakefront Retreat with Breathtaking Views!	$32,559	$94	83%	2	2	1	$127	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Soft Palate & Warm Bricks at a Rogers Park Home	$66,760	$259	67%	2	2	2	$355	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Idyllic Lakefront Sanctuary W/ Unforgettable Vista	$33,328	$97	83%	2	2	1	$127	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Urban Chicago Escape ~ 1 Mi to Local Beaches!	$45,615	$253	44%	2	1	2	$155	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Lively 2BR Apartment Near the Beach and Park	$18,932	$68	63%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (40)
Modern & Comfy 2BR Apartment close to Dining	$18,126	$67	65%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.6 (46)
Entire Cozy Townhouse	$29,391	$201	36%	2	2	1	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (19)
2 bedroom apartment with patio and parking	$31,015	$141	55%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (120)
✨Chic\|Luxurious\|2BR\|Trendy\|Evanston Next To Beach✨	$80,833	$238	90%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (123)

Return Metrics

20.62% 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)	$11,821	$23,642	$35,463	$47,284	$59,105	$118,211	$354,634
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,180	$4,496	$6,954	$9,564	$12,335	$28,974	$177,600
Down Payment	$44,400	$44,400	$44,400	$44,400	$44,400	$44,400	$44,400
Property Appreciation	$6,660	$13,519	$20,585	$27,862	$35,358	$76,349	$316,852
Total Return	$65,062	$86,058	$107,403	$129,112	$151,199	$267,934	$893,486

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.62%

Cap Rate

12.07%

Return on Investment

36.05%

7323 N Paulina St 2 Chicago, IL, 60626

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,065/mo

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

121

Airbnb Investor Score

$11,821

Annual Profit

12.1%

Cap Rate

20.6%

Cash on Cash

$46,525

Annual Revenue

BNBCalc predicts this property will get $193 per night with 66% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$49,781

Avg annual revenue

66%

Avg occupancy rate

$193

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

$15k

$45k

$70k

$95k

$11,821

Profit

Revenue

$46,525

Operating Expenses

$19,728

Operating Income

$26,797

Mortgage & Taxes

$14,975

Profit (Cash Flow)

$11,821

$57,310

Cash Investment

Down Payment

$44,400

Renos & Furnishing

$6,250

Closing Costs

$6,660

Total

$57,310

DSCR Ratio

Strong

1.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.62%

Cap Rate

12.07%

Return on Investment

36.05%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value 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

$10,536

Deductible property tax

$2,198

Your total deduction

$11,035

Your adjusted annual income

$150,000 - $11,035 = $138,965

Taxes on $138,965 (30%)

$41,690

Your old tax bill

$45,000

Your new tax bill

$41,690

Estimated tax savings

$3,310

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

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: -