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 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

              🤩

              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