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 4643 S Rockwell St, Chicago, IL, 60632

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$64,889

Profit (Cash Flow)

$44,454

Cash on Cash Return

419.4%

Annual Revenue

$64,889

AirDNA projects $167/night at 72% occupancy ($43,916). Airbtics projects $282/night at 63% occupancy ($64,889). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $282 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,428$60,614$96,640$137,153
Occupancy56%63%70%78%
Nightly Rate$167$255$365$466

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
4BDRM Gorgeous Apt Pilsen Private Prking Available

No image available

$34,939
$129
70%
41.51$145❌❌✅Y / Y⭐️ 5 (279)
Midcentury Artist Loft w/ King bed

No image available

$54,869
$186
78%
411$175❌❌❌Y / Y⭐️ 5 (67)
Sensational Retreat/Ideal for longer stays.

No image available

$37,954
$170
61%
421$0✅❌❌Y / Y⭐️ 4.5 (68)
Morgan - Chic & Modern Condo w Parking 4 BR/2 BA

No image available

$45,208
$230
53%
422$180❌❌❌Y / Y⭐️ 5 (29)
Chicago Home Near Midway Airport

No image available

$42,330
$231
49%
431$150❌❌❌Y / Y⭐️ 5 (44)
Urban Oasis | Great for Families w/ Kids

No image available

$68,279
$246
75%
42.52$150❌❌✅Y / Y⭐️ 5 (116)
Lux Home Chicago 7mins Downtown

No image available

$70,127
$506
37%
43.52$200❌❌❌Y / Y⭐️ 5 (39)
1 #33 - 4 Bdrm Condo - McCormick Place, Chinatown

No image available

$79,003
$364
59%
422$200❌❌❌Y / Y⭐️ 5 (120)
McCormick 4B/2Ba HUGE unit/opt parking/sleeps 10

No image available

$85,380
$432
54%
422$0❌❌❌Y / Y⭐️ 4.5 (78)
McCormick Pl 5 bed family unit/Pool table/Parking

No image available

$80,454
$379
58%
422$0✅❌❌Y / Y⭐️ 4.5 (48)
The Banksy-King Bed-Firepit-Rooftop-United Center

No image available

$96,002
$430
61%
422$0❌❌✅Y / Y⭐️ 5 (41)
Gracious 4BR/2.5BA Townhouse in Historic Greystone

No image available

$35,937
$159
54%
42.53$250❌❌❌Y / Y⭐️ 5 (86)
Lovely 4-bedroom apartment! 15 mins from Downtown

No image available

$31,805
$128
65%
412$150❌❌✅Y / Y⭐️ 5 (39)
Little House With Big Punch-4BR/3BA-11 mins 2 Loop

No image available

$40,065
$157
61%
433$250❌❌❌Y / Y⭐️ 5 (78)
4-Bedroom Condo Near Fulton Market w/ Rooftop

No image available

$66,606
$256
69%
422$150❌❌❌Y / Y⭐️ 5 (57)
Exceptional 4BR Coach House in West Town

No image available

$18,411
$60
72%
421$200❌❌✅Y / Y⭐️ 4.7 (70)
Upscale 4-Bedroom Townhouse w/Garage - LOCATION

No image available

$82,172
$324
68%
42.52$170❌❌✅Y / Y⭐️ 5 (121)
Beautiful Spacious RiverWest Townhome 4-Bed/4-Bath

No image available

$88,409
$716
33%
43.51$385❌❌❌Y / Y⭐️ 5 (69)
CaZa Bonita | 3 Level Home | Gated | Parking

No image available

$49,904
$188
69%
43.52$120❌❌✅Y / Y⭐️ 5 (51)
Casa PLZN Location | Entire Home | Garage Parking

No image available

$60,578
$196
82%
422$60❌❌✅Y / Y⭐️ 5 (99)
Contemporary 4BR Apt close to Restaurants

No image available

$28,978
$89
79%
431$200❌❌❌Y / Y⭐️ 4.7 (59)
23PL - 4 Bedroom/2 Bath - Chinatown, McCormick Pl

No image available

$51,527
$257
53%
422$185❌❌❌Y / Y⭐️ 4.5 (34)
Entire Luxury Home: Private Gym

No image available

$101,956
$462
58%
43.52$320❌❌✅Y / Y⭐️ 5 (50)
Pilsen 8minDowntown 25minORD Selfcheckin WasherDry

No image available

$37,824
$151
62%
422$270✅❌❌Y / Y⭐️ 5 (69)
Modern SFH Near McCormick Place & Soldier Field

No image available

$111,470
$428
69%
43.53$305❌❌❌Y / Y⭐️ 5 (87)
1 #31 - 4 Bedroom Condo - McCormick Place

No image available

$76,636
$363
57%
422$180❌❌❌Y / Y⭐️ 5 (108)
Lovely 4-bedroom condo with indoor fireplace

No image available

$42,068
$136
83%
412$150❌❌❌N / Y⭐️ 5 (97)
Vibrant 4BR Haven in Historic Hyde Park, Near UChi

No image available

$71,884
$289
65%
432$135❌❌❌Y / Y⭐️ 4.8 (22)
Serene Urban House next to Transit w Garage

No image available

$64,096
$280
61%
43.52$225❌❌❌Y / Y⭐️ 5 (70)
Great group stay - 10 adults 4 bdrm w workout area

No image available

$76,939
$303
68%
432$190❌❌❌Y / Y⭐️ 5 (91)
Spacious Row Home next to Transit w Garage

No image available

$80,124
$282
75%
42.52$225❌❌✅Y / Y⭐️ 5 (94)
5 Star Upscale Entire Family Neighborhood Home

No image available

$74,229
$371
53%
42.53$250❌❌❌Y / Y⭐️ 5 (44)
Stunning Downtown Westloop loft.

No image available

$82,703
$607
37%
422$100❌❌✅Y / Y⭐️ 4.7 (50)
Charming & Comfy Gem ~ 10 Mins to Downtown ~Patio!

No image available

$50,503
$254
54%
422$150❌❌✅Y / Y⭐️ 5 (66)
Luxurious House 25 min for downtown

No image available

$67,758
$258
68%
423$159❌❌✅Y / Y⭐️ 5 (68)
Chic 4-Bedroom Haven: Designer's Dream Home

No image available

$67,517
$238
76%
422$100❌❌❌Y / Y⭐️ 5 (74)
Luxury Fulton Market Penthouse Amazing City Views

No image available

$147,040
$508
78%
44.52$250❌❌✅Y / Y⭐️ 5 (106)
Awesome House: Near MSI, Obama Center & UChicago

No image available

$35,942
$142
59%
41.53$250❌❌❌Y / Y⭐️ 5 (52)
Getaway in Vibrant West Town Duplex Apartment

No image available

$43,701
$157
75%
42.54$150❌❌❌Y / Y⭐️ 5 (63)
Modern 4BR Retreat Near MDW | LCP Collection

No image available

$64,529
$238
69%
421$220❌❌✅Y / Y⭐️ 5 (49)

Return Metrics

419.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$44,453$88,907$133,360$177,814$222,268$444,536$1,333,609
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$44,453$88,907$133,360$177,814$222,268$444,536$1,333,609

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

419.37%

Payback Period Days

87

Return on Investment

419.37%

property-location

4643 S Rockwell St Chicago, Illinois, 60632

4 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide


Laws


Market Data

$64,889

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $167/night at 72% occupancy.Projected nightly rate is $282/night at 63% occupancy.

Top 51% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$63,646

Avg annual revenue

63%

Avg occupancy rate

$282

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

$15k

$60k

$100k

$150k

Sign up to see the data on 40 all comparables

$44,454

Profit

Revenue

$64,889

Operating Expenses

$20,436

Operating Income

$44,454

Net Effective Rent

$0

Profit (Cash Flow)

$44,454

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

419.37%

Payback Period Days

87

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service