BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 811 S Lytle St 216, Chicago, IL 60607

2 bed β€’ 2 bath β€’ 6 guests β€’ $2,700

BNB

Calc

Annual Revenue

$51,193

Profit (Cash Flow)

$30,675

Cap Rate

1142.9%

Annual Revenue

$51,193

AirDNA projects $219/night at 64% occupancy ($51,192). Airbtics projects $247/night at 67% occupancy ($60,444). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $219 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,279$58,723$116,133$131,571
Occupancy57%65%82%90%
Nightly Rate$142$233$373$385

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Chic, Adorable Little Italy 2BR/2Bath close to UIC

No image available

$52,426
$138
92%
222$109❌❌❌Y / Y⭐️ 4.9 (77)
Cloud9 |Corner apt w/Co-Working & Gym| The Veruca

No image available

$75,498
$382
54%
222$0❌❌❌Y / Y⭐️ 4.8 (22)
Cloud9|Corner apt @West loop|Gym &bbq|The Fall Out

No image available

$80,945
$388
57%
222$0❌❌❌Y / Y⭐️ 4.9 (29)
Cloud9|Corner apt w/SkyLounge+BBQ+Gym|The Chevelle

No image available

$80,345
$392
56%
222$0❌❌❌Y / Y⭐️ 4.8 (30)
816 PLZN Luxury | Rooftop | Garage Parking

No image available

$59,901
$238
64%
221$90βŒβŒβœ…Y / Y⭐️ 4.8 (94)
Elegant Condo Just South of Loop W Easy Parking

No image available

$47,022
$141
82%
222$135βŒβŒβœ…Y / Y⭐️ 4.8 (11)
Cloud9 |Corner apt w/Social Club&Gym|The Wilco

No image available

$65,170
$307
58%
222$0❌❌❌Y / Y⭐️ 4.8 (36)
Unmatched Urban Retreat Close to 18th Strip & Loop

No image available

$55,212
$171
83%
222$130βŒβŒβœ…Y / Y⭐️ 4.9 (72)
Walk to IMD, Eats, Bars | EZ Access + WD | Zencity

No image available

$34,454
$142
62%
221$81βŒβŒβœ…Y / Y⭐️ 4 (38)
Modern Pilsen 2 Bedroom Entire Apartment!

No image available

$33,955
$128
65%
211$89❌❌❌Y / Y⭐️ 4.7 (143)
Eclectic Artist Designed Sanctuary Heart of Pilsen

No image available

$46,052
$142
80%
212$99❌❌❌Y / Y⭐️ 4.8 (436)
Pilsen Modernist, Creative, Lightfilled Loft

No image available

$59,771
$162
92%
212$99❌❌❌Y / Y⭐️ 4.9 (316)
Luxurious boho apt w/ vaulted ceiling

No image available

$118,771
$368
87%
223$130❌❌❌Y / Y⭐️ 5 (2)
Comfortable Home Base, Close to Everything!

No image available

$60,520
$233
69%
212$70❌❌❌Y / Y⭐️ 5 (335)

Return Metrics

430.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$30,675$61,350$92,026$122,701$153,377$306,754$920,262
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$33,456$64,215$94,976$125,740$156,507$310,382$926,816

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

430.77%

Cap Rate

1,142.87%

Return on Investment

432.28%

property-location

811 S Lytle St 216 Chicago, IL, 60607

2 bed β€’ 2 bath β€’ 6 guests

Est. $13/mo

Agent

This property is for sale!

Contact Agent

Chicago

Guide

Zoning

Market

Guide


Laws


Market Data

11349

Airbnb Investor Score

$30,675

Annual Profit

1142.9%

Cap Rate

430.8%

Cash on Cash

$51,193

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $219/night at 64% occupancy ($51,192.59). Airbtics projects $247/night at 67% occupancy ($60,444).

Top 54% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$59,092

Avg annual revenue

67%

Avg occupancy rate

$247

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$50k

$85k

$120k

Sign up to see the data on 15 all comparables

$30,675

Profit

Revenue

$51,193

Operating Expenses

$20,335

Operating Income

$30,858

Mortgage & Taxes

$182

Profit (Cash Flow)

$30,675

$7,121

Cash Investment

Down Payment

$540

Renos & Furnishing

$6,500

Closing Costs

$81

Total

$7,121

DSCR Ratio

Strong

169.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

430.77%

Cap Rate

1,142.87%

Profit (Cummulative)

$30,675

$2,160

$6,500

$81

$0

Total Gain

$30,783

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

$128

Deductible property tax

$27

Your total deduction

-$28,152

Your adjusted annual income

$150,000 - -$28,152 = $178,152


Taxes on $178,152 (30%)

$53,446

Your old tax bill

$45,000

Your new tax bill

$53,446


Estimated tax savings

-$8,446

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: -