BNBCalc Short Term Rental Rental Arbitrage Analysis 2023 N Albany Ave, Chicago, Illinois, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$41,601

Profit (Cash Flow)

$3,193

Cash on Cash Return

39.2%

Annual Revenue

$41,601

AirDNA projects $170/night at 67% occupancy ($41,601).

BNB Calc projects a 67% occupancy rate, $170 rate per night.

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

Return Metrics

39.17% 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)	$3,193	$6,386	$9,579	$12,772	$15,965	$31,931	$95,793
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	$3,193	$6,386	$9,579	$12,772	$15,965	$31,931	$95,793

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.17%

Payback Period Days

932

Return on Investment

39.17%

2023 N Albany Ave Chicago, Illinois, 60647-6054

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$41,601

Annual Revenue

AirDNA projects $170/night at 67% occupancy ($41,601.29).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,193

Profit

Revenue

$41,601

Operating Expenses

$16,808

Operating Income

$24,793

Net Effective Rent

$21,600

Profit (Cash Flow)

$3,193

$8,150

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,900

Total

$8,150

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

39.17%

Payback Period Days

932