BNBCalc Short Term Rental Investment Analysis 8022 S Marshfield Ave, Chicago, IL, 60620

4 bed • 1 bath • 12 guests • $414,200

BNB

Calc

Annual Revenue

$51,543

Profit (Cash Flow)

$3,222

Cap Rate

7.5%

Annual Revenue

$51,543

AirDNA projects $176/night at 41% occupancy ($26,356). Airbtics projects $252/night at 56% occupancy ($51,543). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,217	$54,322	$76,333	$100,117
Occupancy	47%	57%	65%	69%
Nightly Rate	$162	$252	$308	$382

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Gracious 4BR/2.5BA Townhouse in Historic Greystone	$36,757	$165	53%	4	2.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (77)
Comfy 4 bedroom family home	$37,796	$230	42%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Sensational Retreat/Ideal for longer stays.	$36,874	$155	65%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (66)
Cheerful 4 bedroom, 3 bathroom spacious home	$36,955	$250	38%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (25)
Lovely 4-bedroom apartment! 15 mins from Downtown	$32,600	$120	72%	4	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (39)
Auto Show - 4 bedroom 2 bath home fenced yard	$38,568	$177	53%	4	2	2	$240	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
Lovely 4-bedroom condo with indoor fireplace	$42,279	$133	85%	4	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (92)
Awesome House: Near MSI, Obama Center & UChicago	$37,894	$146	62%	4	1.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (47)
Quiet 4 bed, 2 bath, 10 mins to Lake Michigan	$38,861	$142	68%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (63)
Lux Home Chicago 7mins Downtown	$69,181	$483	38%	4	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cannabis Condo 4BR	$66,748	$278	64%	4	1	32	$125	❌	❌	✅	Y / Y	⭐️ 5 (96)
Chicago Home Near Midway Airport	$44,205	$235	50%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
Hyde Park Haven: Exquisite Airbnb	$127,141	$494	68%	4	3.5	2	$320	❌	❌	✅	Y / Y	⭐️ 5 (48)
Vibrant 4BR Haven in Historic Hyde Park, Near UChi	$71,884	$289	65%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Luxurious House 25 min for downtown	$69,541	$254	71%	4	2	3	$159	❌	❌	✅	Y / Y	⭐️ 5 (66)
Morgan - Chic & Modern Condo w Parking 4 BR/2 BA	$43,849	$232	51%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (26)
420 at Cheltenham 4BR	$65,445	$274	64%	4	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (101)
Relaxing, peaceful and quiet. 4 bedroom	$88,427	$411	57%	4	1	2	$240	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Modern 4 Bedroom Greystone \| White Sox	$32,673	$135	65%	4	2	32	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
A serene haven perfect for the whole family!	$38,826	$169	59%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Suburban Feel with a City Vibe	$57,598	$371	41%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
A Home Away From Home!	$48,483	$193	65%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Modern 4BR in Hyde Park, Walk to University	$26,848	$156	42%	4	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Fully Equipped Cozy 4/5 BR	$53,766	$328	44%	4	2	1	$154	✅	❌	✅	Y / Y	⭐️ 4 (4)
Private house in Chicago/mins drive to Downtown	$30,994	$118	64%	4	2	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (42)
CasaNova Modern City Living	$61,583	$418	39%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (48)
Great Location! 15 Min from DT -Historic Hyde Park	$39,537	$177	58%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
Boutique Garden (sleep 12) near Hyde park+Downtown	$58,869	$379	41%	4	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (62)
Cozy Chicago House near Hyde Park and the Beach!	$63,208	$314	55%	4	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (62)
Large Executive Row house in Historic Pullman	$28,202	$154	49%	4	1.5	2	$49	❌	❌	✅	Y / Y	⭐️ 5 (61)
Modern Family Townhouse	$122,761	$331	100%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Spacious 4 bedrm 3.5 bath home w/ cozy fireplace	$43,232	$300	37%	4	3.5	3	$430	❌	✅	✅	Y / Y	⭐️ 4.5 (28)
Beautiful duplex minutes from downtown	$55,211	$255	58%	4	3.5	1	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
GREEN Oasis-11 mins from DWTN	$61,128	$306	53%	4	3	3	$210	❌	❌	✅	Y / Y	⭐️ 5 (26)
Historic Hyde Park 4 bedroom house	$80,682	$378	57%	4	2.5	2	$380	❌	❌	❌	Y / Y	⭐️ 5 (57)
Spacious 4BR APT in Historic Hyde Park near Beach	$63,591	$262	62%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (31)
Bronzeville Home! Downtown + McCormick + U of C	$65,155	$258	69%	4	2.5	3	$0	❌	❌	✅	N / N	⭐️ 5 (23)
Charming 4BR unit in Historic Hyde Park near UChi	$40,060	$216	48%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Stunning Chicago Home 5min from MidwayAirport	$39,830	$146	68%	4	2	5	$350	✅	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

3.05% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,221	$6,443	$9,665	$12,887	$16,109	$32,219	$96,659
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$331,360	$331,360	$331,360	$331,360	$331,360	$331,360	$331,360
Down Payment	$82,840	$82,840	$82,840	$82,840	$82,840	$82,840	$82,840
Property Appreciation	$12,426	$25,224	$38,407	$51,985	$65,971	$142,450	$591,172
Total Return	$429,847	$445,868	$462,273	$479,073	$496,281	$588,870	$1,102,031

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.05%

Cap Rate

7.52%

Return on Investment

18.68%

8022 S Marshfield Ave 1 Chicago, Illinois, 60620

4 bed • 1 bath • 12 guests

Purchase Price

Est. $1,987/mo

Inquire about this property

Contact Agent

$414,200

Zestimate

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$3,221

Annual Profit

7.5%

Cap Rate

3.1%

Cash on Cash

$51,543

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 41% occupancy.Projected nightly rate is $252/night at 56% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$52,974

Avg annual revenue

56%

Avg occupancy rate

$252

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

$20k

$55k

$90k

$130k

$3,222

Profit

Revenue

$51,543

Operating Expenses

$20,381

Operating Income

$31,163

Mortgage & Taxes

$27,941

Profit (Cash Flow)

$3,222

$105,516

Cash Investment

Down Payment

$82,840

Renos & Furnishing

$10,250

Closing Costs

$12,426

Total

$105,516

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.05%

Cap Rate

7.52%

Return on Investment

18.68%

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

$19,658

Deductible property tax

$4,101

Your total deduction

$39,227

Your adjusted annual income

$150,000 - $39,227 = $110,773

Taxes on $110,773 (30%)

$33,232

Your old tax bill

$45,000

Your new tax bill

$33,232

Estimated tax savings

$11,768

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:

1,300 sqft

Type:

APARTMENT

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 1,300 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Off Street

Amenities: Oven, Refrigerator

Price per square foot: $318

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $414,200

Schools

High School: Hirsch Metropolitan High School with 1/10 star rating