BNBCalc Short Term Rental Rental Arbitrage Analysis 235 W Van Buren St, Chicago, IL 60607, USA

2 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$82,574

Profit (Cash Flow)

$34,866

Cash on Cash Return

1072.5%

Annual Revenue

$82,574

AirDNA projects $314/night at 68% occupancy ($77,986).

BNB Calc projects a 72% occupancy rate, $314 rate per night.

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

Return Metrics

1,072.47% 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)	$34,866	$69,732	$104,598	$139,464	$174,330	$348,660	$1,045,980
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	$34,866	$69,732	$104,598	$139,464	$174,330	$348,660	$1,045,980

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,072.47%

Payback Period Days

Return on Investment

1,072.47%

235 W Van Buren St Chicago, Illinois, 60607

2 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$82,574

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,866

Profit

Revenue

$82,574

Operating Expenses

$18,908

Operating Income

$63,666

Net Effective Rent

$28,800

Profit (Cash Flow)

$34,866

$3,251

Cash Investment

Renos & Furnishing

$751

Setup Costs

$2,500

Total

$3,251

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,072.47%

Payback Period Days