BNBCalc Short Term Rental Rental Arbitrage Analysis 1421 West 18th Street, Chicago, IL

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$38,055

Profit (Cash Flow)

$4,308

Cash on Cash Return

67.8%

Annual Revenue

$38,055

AirDNA projects $166/night at 66% occupancy ($40,016). Airbtics projects $151/night at 69% occupancy ($38,054). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 69% occupancy rate, $151 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,906	$36,263	$47,804	$68,762
Occupancy	61%	74%	79%	85%
Nightly Rate	$113	$129	$158	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Eclectic Artist Designed Sanctuary Heart of Pilsen	$35,206	$114	82%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (490)
In artistic Pilsen~Continental Breakfast~Near DWTN	$25,822	$108	62%	2	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (214)
Pilsen Modernist, Creative, Lightfilled Loft	$40,890	$116	93%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (384)
Lovely 2 Bed. 3 Miles from DT w/ Free Parking	$28,411	$99	68%	2	1	1	$119	❌	❌	✅	Y / Y	⭐️ 4.5 (49)
Getaway in the Heart of Pilsen Chicago	$23,344	$90	61%	2	2	1	$124	❌	❌	✅	Y / Y	⭐️ 4.5 (80)
Spacious 2BR near downtown Chicago	$38,750	$134	77%	2	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (128)
Modern	$29,082	$91	86%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (297)
Cozy 2BR Haus with gazebo & fire pit in Pilsen	$30,380	$105	76%	2	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (72)
Get Cozy at a Powder-Blue Residence in the Heart of Pilsen	$42,390	$134	84%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (390)
Unmatched Urban Retreat Close to 18th Strip & Loop	$53,412	$171	82%	2	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (110)
Small and Cozy 2BR Apartment Pilsen NoCleaning Fee	$33,536	$119	77%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (89)
Stylish Apt near downtown. Ideal for Long Stays.	$51,586	$137	98%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (109)
The Pilsen Lodge	$41,333	$179	62%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (18)
Casita Plzeň First Floor	$40,193	$155	70%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
2 BDRM Near CTA to West Loop & DT, No Cleaning Fee	$39,491	$130	83%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Cozy Garden Apartment in Heart of Pilsen	$32,041	$114	75%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (393)
Unique 2BR/2BA FREE Street Parking/WI-FI Near DT	$41,701	$140	77%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (112)
Trendy Stay Thats Close to Loop, UC & McCormick Pl	$32,254	$113	72%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (116)
Elegant Condo Just South of Loop W Easy Parking	$38,645	$128	77%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
816 PLZN Luxury Apt \| Rooftop \| Garage Parking	$50,262	$179	73%	2	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (131)
2 Bedroom city apartment in the heart of Pilsen	$25,753	$93	74%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (189)
Large 2-BR Apartment in the Heart of Little Italy	$57,857	$247	64%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
City Views from a 2-BR Balcony Apartment	$78,120	$272	77%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (18)
Hidden Gem Near Downtown-Walk to Dining & Train	$28,713	$126	58%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (302)
Modern Pilsen 2 Bedroom Entire Apartment!	$35,128	$140	65%	2	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.7 (143)
Cozy Apt in the Heart of Chicago- Walk to Train	$24,801	$119	55%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (194)
Chi-City Chic Retreat - Sleeps up to 8 people!	$30,744	$168	50%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Apartment in Chicago	$47,537	$210	61%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (27)
Style, comfort, and convenience	$55,376	$178	85%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (37)
Walk to it all in Pilsen	$30,899	$110	76%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (154)
2 bedroom apartment in Pilsen	$20,378	$96	58%	2	1	14	$50	❌	❌	✅	Y / Y	⭐️ 4 (5)
Urban Escape w/skyline views!	$35,273	$281	32%	2	1.5	2	$125	❌	❌	✅	N / Y	⭐️ 5 (45)
Pilsen 2F In-Unit Laundry 2bed/1bath !Location!	$23,575	$113	57%	2	1	32	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
2 Bed & 3 Bath Chicago Condo	$39,542	$146	74%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Remodel & Stylish 2 Bedroom in Exciting Pilsen	$42,504	$147	79%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Lazy Bee-Rare Loft w/Chicago skyline views!	$78,344	$574	36%	2	1.5	2	$150	❌	❌	✅	N / Y	⭐️ 5 (9)
Little Italy Casa	$34,532	$111	85%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (36)
Pilsen Modern Chic Retreat	$44,799	$136	90%	2	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Apartment in Heart of Pilsen	$27,684	$122	62%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (16)

Return Metrics

67.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,307	$8,615	$12,922	$17,230	$21,538	$43,076	$129,229
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	$4,307	$8,615	$12,922	$17,230	$21,538	$43,076	$129,229

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.83%

Payback Period Days

538

Return on Investment

67.83%

1421 W 18th St Chicago, Illinois, 60608

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$38,055

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $166/night at 66% occupancy.Projected nightly rate is $151/night at 69% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$38,030

Avg annual revenue

69%

Avg occupancy rate

$151

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

$10k

$30k

$55k

$80k

$4,308

Profit

Revenue

$38,055

Operating Expenses

$16,947

Operating Income

$21,108

Net Effective Rent

$16,800

Profit (Cash Flow)

$4,308

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

67.83%

Payback Period Days

538