Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1135 West Pratt Boulevard, Chicago, Illinois 60626, United States

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$26,024

Profit (Cash Flow)

-$459

Cash on Cash Return

-10.6%

Annual Revenue

$26,024

AirDNA projects $118/night at 70% occupancy ($30,169). Airbtics projects $95/night at 75% occupancy ($26,023). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 75% occupancy rate, $95 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,323$27,357$33,392$40,731
Occupancy65%79%82%86%
Nightly Rate$79$95$103$125

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-10.56% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$459-$918-$1,378-$1,837-$2,297-$4,594-$13,783
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-$459-$918-$1,378-$1,837-$2,297-$4,594-$13,783

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-10.56%

Payback Period Days

0

Return on Investment

-10.56%

property-location

1135 W Pratt Blvd Chicago, Illinois, 60626

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$1,769

Zestimate

Chicago

Guide

Zoning

Market

Guide


Laws


Market Data

$26,024

Annual Revenue

BNBCalc predicts this property will get $95 per night with 75% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Top 61% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$459

Profit

Revenue

$26,024

Operating Expenses

$15,383

Operating Income

$10,641

Net Effective Rent

$11,100

Profit (Cash Flow)

-$459

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-10.56%

Payback Period Days

0