BNBCalc.com Rental Arbitrage Analysis Report of 736 W 43rd St, Chicago, IL 60609, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

128.55% 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

128.55%

Payback Period Days

284

Return on Investment

128.55%

Annual Revenue

$32,324

AirDNA projects $118/night at 61% occupancy ($26,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$950

Annual Expenses

$11,402

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$479

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$269

Management & Platform Fees

$81

Platform Fee (i.e. Airbnb)

$81

Property Manager Fee

$0

property-location

736 W 43rd St Chicago, Illinois, 60609

2 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$32,324

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

128.55%

Payback Period Days

284