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 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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,072.47%

Payback Period Days

34

Return on Investment

1,072.47%

property-location

235 W Van Buren St Chicago, Illinois, 60607

2 bed • 2 bath • 10 guests

Agent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide


Laws


Market Data

$82,574

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

1,072.47%

Payback Period Days

34