BNBCalc Short Term Rental Rental Arbitrage Analysis 750 North Hudson Avenue, Chicago, Illinois 60654, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$48,388

Profit (Cash Flow)

-$2,735

Cash on Cash Return

-38.3%

Annual Revenue

$48,388

AirDNA projects $192/night at 69% occupancy ($48,387).

BNB Calc projects a 69% occupancy rate, $192 rate per night.

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

Return Metrics

-38.32% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,734	-$5,469	-$8,204	-$10,939	-$13,674	-$27,348	-$82,045
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	-$2,734	-$5,469	-$8,204	-$10,939	-$13,674	-$27,348	-$82,045

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-38.32%

Payback Period Days

Return on Investment

-38.32%

750 N Hudson Ave Chicago, Illinois, 60654-6760

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,856

Zestimate

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$48,388

Annual Revenue

Projected nightly rate is $192/night at 69% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,735

Profit

Revenue

$48,388

Operating Expenses

$17,690

Operating Income

$30,697

Net Effective Rent

$33,432

Profit (Cash Flow)

-$2,735

$7,136

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,886

Total

$7,136

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-38.32%

Payback Period Days