BNBCalc.com Rental Arbitrage Analysis Report of 235 W Van Buren St, Chicago, IL 60607, USA

2 bed • 2 bath • 10 guests • $0

BNB

Calc

Return Metrics

1,072.47% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1,072.47%

Payback Period Days

34

Return on Investment

1,072.47%

Annual Revenue

$82,574

AirDNA projects $314/night at 68% occupancy ($77,986).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,576

Annual Expenses

$18,908

Utilities

$100

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$0

Gas

$0

Other

$0

Maintenance

$698

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$688

Management & Platform Fees

$778

Platform Fee (i.e. Airbnb)

$206

Property Manager Fee

$571

property-location

235 W Van Buren St Chicago, Illinois, 60607

2 bed • 2 bath • 10 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$82,574

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

1,072.47%

Payback Period Days

34