BNBCalc Short Term Rental Rental Arbitrage Analysis 2756 N Pine Grove Ave, Chicago, IL, 60614

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$74,510

Profit (Cash Flow)

$23,268

Cash on Cash Return

366.4%

Annual Revenue

$74,510

AirDNA projects $255/night at 80% occupancy ($74,509). Airbtics projects $212/night at 80% occupancy ($61,945). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,815	$57,908	$90,978	$119,571
Occupancy	71%	81%	89%	92%
Nightly Rate	$151	$192	$275	$349

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
City Living at its Best: 2-BR in Lincoln Park	$45,677	$156	80%	2	2	10	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
2 Bedroom Apartment in the Heart of Lincoln Park	$108,043	$360	82%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
Large Queen Suite w Sleeper Sofa in Lincoln Park	$53,954	$164	87%	2	2	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (33)
Stylish 2BD/BA in the heart of Lincoln Park	$57,916	$184	86%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (63)
Large 2BD Apartment in Lincoln Park, Sleeps 6	$60,024	$205	80%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Hidden Gem - 3 Story House & Pet Friendly!	$62,586	$228	74%	2	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (77)
Lincoln Park 2bed/2bath in Historic Neighborhood	$139,570	$394	96%	2	2	5	$126	❌	❌	❌	Y / Y	⭐️ 5 (127)
Cozy Lincoln Park Condo near the lake.	$48,257	$183	71%	2	2	4	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
2Bedroom/2Bath, two blocks from Lincoln Park	$41,318	$159	71%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Modern 2BED + 2BA, Bunks, Steps from Lincoln Park	$57,074	$226	69%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Flat in Lincoln Park 2-Flat Central to Everything	$106,034	$324	89%	2	2	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (90)
The Best of Lincoln Park!	$75,998	$243	84%	2	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (80)
❤︎ 1,800ft² Parking ⎜ Workspace ⎜ W/D ⎜Full Kitch	$90,802	$275	89%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (123)
The Belden Belle: The Luxurious Chicago Townhouse	$100,283	$365	75%	2	3	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (84)
Pets OK \| Walk Score 95 \| Desk \| 1,750ft² \|W/D	$75,473	$232	87%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (228)
Lincoln Park - DePaul House w/Patio Free Parking	$51,993	$202	70%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (170)
HoIiday Decorated Designer’s Duplex 2bd 2bat	$40,887	$150	73%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (132)
The 1040 Flat	$67,698	$275	65%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
❤︎ of Lincoln Park \| 11ft Ceiling \| 1,750ft² \| W/D	$116,596	$340	92%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (249)
💥IN THE ACTION!💥 2 Bed, 2 Bath on Northalsted!	$103,137	$391	71%	2	2	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (104)
Beautifully Renovated 2BR in Historic Lincoln Park	$68,399	$198	93%	2	2	5	$110	❌	❌	❌	Y / Y	⭐️ 5 (311)
Luxury 2-story 2-bedroom 3-bath Lincoln Park Apt	$57,566	$199	77%	2	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (108)
East Lakeview Designer Condo with 2 Bd, 2 Bath	$112,483	$332	92%	2	2	4	$139	❌	❌	❌	Y / Y	⭐️ 5 (139)
Perfect Lincoln Park Retreat - Walk to Depaul!	$36,559	$132	73%	2	2	1	$127	❌	❌	❌	Y / Y	⭐️ 4.8 (217)
Chicago Lincoln Park Getaway	$48,528	$135	97%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (160)
Chicago Lincoln Park North Pond 2 Bedroom Pied-à-Terre	$53,993	$160	91%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (175)
Midcentury Modern Lakeview 2 Bedroom Apartment	$74,381	$348	58%	2	1	2	$101	❌	❌	❌	Y / Y	⭐️ 4.8 (154)
Urban Chicago Loft, 1 blk to train w/ 2 pkg spots	$58,525	$170	92%	2	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (778)
The Dugout - (Entire Place) w/parking	$21,097	$101	55%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (21)
2 bed, free garage parking in Wrigley / Boystown	$117,854	$334	96%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (103)
Stylish and Expansive 2BR Apt with Balcony	$26,081	$77	86%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Downtown Lakeview Penthouse w/ private balcony 04	$35,355	$132	71%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (494)
2BR Apartment in Great Spot with Fast Wi-Fi	$27,060	$75	91%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
Lakeview Charmer -with parking!	$34,050	$140	65%	2	1	2	$93	❌	❌	❌	Y / Y	⭐️ 4.8 (430)
Lincoln Park/Lake View/Wrigley/Walk to El/Parking	$44,506	$160	76%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (330)
Chic\|Cozy\|Entire 2Bd Short walk to Wrigley Field	$48,437	$152	85%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (106)
Indulging 2BR Apartment in Festive Boystown	$25,348	$72	91%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (102)
Cozy apartment for four (2 bed). No cleaning fees.	$74,115	$250	81%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Stylish & Blissful 2BR Apartment in Chicago	$25,104	$73	86%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.6 (53)
Cozy two bedroom near Wrigley Field	$37,518	$187	54%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (29)

Return Metrics

366.41% 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)	$23,267	$46,535	$69,802	$93,070	$116,337	$232,675	$698,025
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	$23,267	$46,535	$69,802	$93,070	$116,337	$232,675	$698,025

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

366.41%

Payback Period Days

Return on Investment

366.41%

2756 N Pine Grove Ave Chicago, Illinois, 60614

2 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$74,510

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $255/night at 80% occupancy.Projected nightly rate is $212/night at 80% occupancy.

Occupancy Rate

Top 56% 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.

$63,256

Avg annual revenue

80%

Avg occupancy rate

$212

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

$20k

$60k

$100k

$140k

$23,268

Profit

Revenue

$74,510

Operating Expenses

$21,686

Operating Income

$52,824

Net Effective Rent

$29,556

Profit (Cash Flow)

$23,268

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

366.41%

Payback Period Days