BNBCalc.com Investment Analysis Report of 705 N Milwaukee Ave, Chicago, IL, 60642

1 bed • 1 bath • 3 guests • $177,000

BNB

Calc

Return Metrics

42.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

42.74%

Cap Rate

16.64%

Return on Investment

59.63%

Annual Revenue

$49,593

AirDNA projects $186/night at 73% occupancy ($49,592). Airbtics projects $134/night at 74% occupancy ($36,217). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$21,083$34,014$52,708$75,174
Occupancy67%78%85%89%
Nightly Rate$82$114$162$223

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Chic 1BR Urban Apt with In-Unit Laundry
$26,809
$85
79%
12232$70❌❌❌N / Y⭐️ 4.8 (32)Profile

B

Cloud9 | Gym&Yoga| Co-working| Best View | The Hue
$102,617
$351
78%
1142$150❌❌❌N / Y⭐️ 5 (25)Profile

C

The Huron Haven
$50,245
$176
78%
1152$0❌❌✅N / Y⭐️ 4.9 (81)Profile

D

Explore the City from an Elegant, Urban Retreat
$34,215
$122
74%
1142$69❌❌✅N / Y⭐️ 4.8 (387)Profile

E

Renovated basement studio w/ independent entrance
$26,463
$90
78%
1142$70❌❌❌N / Y⭐️ 5 (65)Profile

Operating Expenses

Monthly Expenses

$1,677

Annual Expenses

$20,127

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,113

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$413

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

Property Manager Fee

$0

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

property-location

705 N Milwaukee Ave 2r Chicago, Illinois, 60642

1 bed • 1 bath • 3 guests

Purchase Price

Est. $849/mo

Agent

Inquire about this property

Contact Agent

$254,000

Zestimate

234

Airbnb Investor Score

$20,729

Annual Profit

16.6%

Cap Rate

42.7%

Cash on Cash

$49,593

Annual Revenue

BNBCalc predicts this property will get $134 per night with 74% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

42.74%

Cap Rate

16.64%