BNBCalc.com Rental Arbitrage Analysis Report of 235 W Van Buren St, Chicago, IL 60607, USA

2 bed • 2 bath • 10 guests • $2,400

BNB

Calc

Return Metrics

1,072.47% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1,072.47%

Payback Period Days

34

Return on Investment

1,072.47%

Annual Revenue

$82,574

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,576

Annual Expenses

$18,908

Utilities

$100

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$698

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$688

Management & Platform Fees

$778

Platform Fee (i.e. Airbnb)

$206

Property Manager Fee

$571

235 W Van Buren St Chicago, Illinois, 60607

2 bed • 2 bath • 10 guests • $2,400

Annual Revenue

$82,574

Profit (Cash Flow)

$34,866

Payback in 34 days

Cash on Cash Return

1072.5%

Annual Revenue

$82,574

AirDNA projects $314/night at 68% occupancy ($77,987)

Occupancy Rate

Avg Daily Rate

Return Metrics

1,072.47% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,072.47%

Payback Period Days

34