BNBCalc Short Term Rental Rental Arbitrage Analysis 463 N Green St, Chicago, IL, 60642

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$90,891

Profit (Cash Flow)

$19,099

Cash on Cash Return

289.4%

Annual Revenue

$90,891

AirDNA projects $269/night at 64% occupancy ($62,880). Airbtics projects $265/night at 68% occupancy ($65,816). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 79% occupancy rate, $315 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,860	$58,339	$93,059	$162,865
Occupancy	58%	72%	79%	89%
Nightly Rate	$165	$216	$315	$493

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful River West Apt with free parking	$65,571	$220	79%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (384)
Comfy River West Apt with Free Parking	$54,502	$212	68%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (208)
"The Annex II" Huge 1,600 Sq foot Apartment	$58,751	$311	51%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (136)
Well-Equipped 2BR Apt with Laundry	$36,291	$96	96%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (131)
Unwind in the Garden of an elegant, Modern Home	$45,034	$149	82%	2	1	2	$79	❌	❌	✅	Y / Y	⭐️ 4.8 (323)
Location! Close to Fulton Mkt & Downtown 2 bedroom	$55,815	$259	57%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (216)
Sun-Soaked West Loop Penthouse - Private Rooftop	$112,890	$767	40%	2	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (50)
Fulton House #1 (2bd/ 1ba)	$81,687	$302	73%	2	1	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (65)
★★★Charming 2BR near downtown, +FREE parking★★★	$30,187	$97	77%	2	1	3	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
Location! Noble Square near Fulton Mkt & downtown	$49,927	$225	58%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (250)
Noble Square's Secret -2bed1bath	$36,959	$116	85%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Sophisticated River West 2 Bedroom - Near the L	$31,090	$125	63%	2	2	32	$127	❌	❌	❌	Y / Y	⭐️ 4.8 (301)
Beautiful Luxury Loft in Fulton Market, Sleeps 12	$67,822	$200	90%	2	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (205)
Beautiful and spacious West Loop apartment.	$70,128	$281	66%	2	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (228)
Sleek 2 Bed, 2 Bath Condo in Trendy Fulton Market	$57,714	$187	83%	2	2	5	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
✨Spacious Centrally Located West Loop Loft✨	$67,154	$192	94%	2	2	5	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (241)
Trendy & Luxe 2BR/2BA - West Town near 'L' & Dtwn	$31,372	$117	69%	2	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (33)
Private rooftop \| Breathtaking skyline view	$122,843	$422	78%	2	2	1	$197	✅	❌	❌	Y / Y	⭐️ 5 (23)
Large Chic 2BD/2BA Condo - Free Parking!	$66,548	$206	88%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (95)
River North's Rock N Roll	$65,396	$315	56%	2	2	2	$139	❌	❌	✅	Y / Y	⭐️ 4.9 (280)
Elizabeth \| Chic Artists Loft \| West Loop	$53,605	$182	78%	2	2	1	$149	❌	❌	❌	N / Y	⭐️ 4.8 (210)
Kasa \| Walk Magnificent Mile \| River North	$103,786	$315	89%	2	2	1	$96	✅	❌	✅	Y / Y	⭐️ 4.8 (140)
Grand Avenue Apt 2/west Loop & Newly Renovated!	$32,261	$106	75%	2	1	1	$127	❌	❌	❌	Y / Y	⭐️ 5 (127)
Grand Avenue Apt 1/west Loop & Newly Renovated!	$25,823	$87	76%	2	1	1	$127	❌	❌	❌	Y / Y	⭐️ 5 (106)
Stylish 2BR Retreat in the Heart of Chicago	$55,515	$192	79%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
West Loop 2BR Oasis/6 guests/walk to Fulton market	$44,579	$203	60%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
2BR Chic New Apartment With Rooftop Pool & Gym	$54,271	$294	49%	2	2	2	$129	✅	❌	❌	Y / Y	⭐️ 5 (40)
Fulton Market Industrial Modern Designer Loft	$60,629	$392	42%	2	2	32	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (120)
Fantastic West Loop 2 bedroom	$81,312	$283	77%	2	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (27)
Eclectic 2 BR apartment near Fulton Market + Loop	$38,210	$180	58%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
New 2 bed 2 bath Private Balcony with Skyline View	$41,505	$136	82%	2	2	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (29)
Guests Rave about This Apt Design.See Why \|TheDeco	$124,572	$508	67%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Beautiful Place & Great Location	$46,941	$171	75%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cloud9 \| Co-Working+Gym\|@Fulton Market \|The Neo	$115,744	$472	67%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Light n' Bright City Stay	$33,031	$95	95%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Luxury Apartment & Cityscape Panorama \| The Boho	$59,931	$251	61%	2	2	2	$205	✅	❌	✅	Y / Y	⭐️ 5 (12)
Blueground \| River West, party room, nr market	$89,129	$343	71%	2	1	32	$450	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

289.38% 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)	$19,099	$38,198	$57,297	$76,396	$95,495	$190,991	$572,974
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	$19,099	$38,198	$57,297	$76,396	$95,495	$190,991	$572,974

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

289.38%

Payback Period Days

126

Return on Investment

289.38%

463 N Green St Chicago, Illinois, 60642

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$90,891

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $269/night at 64% occupancy.Projected nightly rate is $265/night at 68% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$60,216

Avg annual revenue

68%

Avg occupancy rate

$265

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

$25k

$60k

$90k

$125k

$19,099

Profit

Revenue

$90,891

Operating Expenses

$23,816

Operating Income

$67,075

Net Effective Rent

$47,976

Profit (Cash Flow)

$19,099

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

289.38%

Payback Period Days

126