BNBCalc Short Term Rental Rental Arbitrage Analysis 4334 N Hazel St, Chicago, IL, 60613

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,200

Profit (Cash Flow)

-$10,806

Cash on Cash Return

-248.4%

Annual Revenue

$32,200

AirDNA projects $157/night at 69% occupancy ($39,566). Airbtics projects $116/night at 76% occupancy ($32,199). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, $116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,429	$31,994	$47,835	$58,622
Occupancy	65%	80%	88%	94%
Nightly Rate	$87	$105	$142	$164

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Wrigleyville/Boystown/Entire Private Floor!	$38,584	$151	69%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 5 (247)
Chic & Comfy • Close to Wrigley	$41,184	$140	78%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (78)
Walk to Lake Michigan From a Contemporary Uptown Haven	$26,523	$73	94%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (596)
Artistic Loft Rooftop Uptown Montrose Beach GymWFH	$25,415	$74	85%	1	1	2	$85	✅	❌	✅	Y / Y	⭐️ 5 (24)
RockStar Pad W3A BoysTown/Wrigley Field/Parking	$50,463	$147	92%	1	1.5	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (161)
Fabulous Uptown Apartment - Clean & Close to Train	$27,856	$74	98%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (170)
Modern Uptown Apartment - Clean & Close to Train!	$31,870	$85	99%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (175)
Majestic Modern Style Beach Views Rooftop WFH Gym	$31,206	$87	95%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (48)
Iconic Condo - 10 min walk to Wrigley Field!	$44,157	$143	80%	1	1	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (93)
Regal Stylish Loft Rooftop Beachfront WFH Gym RARE	$26,496	$78	84%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (34)
Private 1 bedroom apartment	$33,042	$168	52%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (89)
Chicago Condo Close to Wrigley!	$72,850	$224	86%	1	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Whole Flat in Private Club. Walk to L, Dining & Shows	$35,384	$99	91%	1	1	2	$90	✅	❌	❌	Y / Y	⭐️ 5 (517)
Wrigleyville Condo 2 Blks from Lake & Train	$45,119	$179	66%	1	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (93)
A Hand-some Place Near Wrigley	$27,812	$77	91%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (105)
Lovely Chicago Apt \| Hip Location w/ Top Food	$24,382	$78	84%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (500)
Quirky Quarters at Wrigley	$32,192	$93	87%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (170)
2 Room Apartment in Vintage Bldg	$30,459	$114	73%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (38)
The Wrigley Retreat - New Unit Sleeps 1-4 People	$28,125	$91	83%	1	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (203)
The Wrigley Suite - It's Really Sweet - Sleeps 1-4	$22,651	$88	68%	1	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (120)
Chez Wrigley - Ooh La La! - Sleeps 1-4	$28,547	$91	83%	1	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (154)
Charming Apt. near Wrigley/Cubs, Ravenswood/Uptown	$26,938	$93	78%	1	1	2	$90	❌	❌	❌	N / Y	⭐️ 5 (204)
Quirky Designer Apartment - Steps from Wrigley!	$40,165	$119	87%	1	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (233)
Grace Place in Wrigleyville	$45,027	$164	73%	1	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (49)
Industrial Designer Flat \| Spacious 1BD 1BR PETS	$29,768	$96	80%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (40)
Hello! near stadium and Boystown	$18,461	$97	52%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
The Shingle Life near Wrigley	$29,142	$78	93%	1	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (95)
Safe place just 13 min walking from Wrigleyville!	$41,680	$189	59%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Chicago Bear Den	$33,991	$142	62%	1	1	1	$75	❌	❌	✅	Y / N	⭐️ 5 (39)
Cozy loft in Chicago's Uptown	$26,132	$102	70%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (289)
M-Cute studio apartment BuenaPark33	$9,662	$120	22%	1	1	32	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Uptown New and Modern 1BR Wrigleyville area PRIME	$34,982	$162	59%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Private studio near Wrigley	$35,970	$108	91%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (39)
Keepin’ it Golden at Wrigley	$26,733	$88	83%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Barsala \| Chic 1BD, Gym, Grills & Fireplaces	$30,897	$134	63%	1	1	32	$89	❌	❌	✅	Y / Y	⭐️ 0 (0)
Barsala \| Spacious, bright 1BD w/ Fitness Center	$30,667	$133	63%	1	1	32	$89	❌	❌	✅	Y / Y	⭐️ 0 (0)
Barsala \| Spacious 1BD w/ Floor-to-Ceiling Windows	$30,667	$133	63%	1	1	32	$89	❌	❌	✅	Y / Y	⭐️ 5 (3)
Elegant Modern Loft Beachfront WFH Gym RARE PETS	$27,275	$73	96%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
M-Amazing 1B Front the lake	$33,171	$159	57%	1	1	32	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Peaceful Cozy Loft Beach/City Views Rooftop GymWFH	$31,515	$109	79%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (8)

Return Metrics

-248.41% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,806	-$21,612	-$32,418	-$43,224	-$54,030	-$108,060	-$324,182
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	-$10,806	-$21,612	-$32,418	-$43,224	-$54,030	-$108,060	-$324,182

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-248.41%

Payback Period Days

Return on Investment

-248.41%

4334 N Hazel St Chicago, Illinois, 60613

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$32,200

Annual Revenue

BNBCalc predicts this property will get $116 per night with 76% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$32,679

Avg annual revenue

76%

Avg occupancy rate

$116

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

$10k

$30k

$50k

$75k

-$10,806

Profit

Revenue

$32,200

Operating Expenses

$16,186

Operating Income

$16,014

Net Effective Rent

$26,820

Profit (Cash Flow)

-$10,806

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-248.41%

Payback Period Days