← Back to Portfolio

Waveland (#2B)

Chicago

Available
Investment Required
$90,779
Projected Annual ROI
18.6%
Guaranteed Monthly
$1,362

Revenue History

2025 Revenue $47,039
2026 YTD (3 months) $8,136
Pacing vs 2025 ($47,039) +13%

2026 Projected (Conservative) $53,069
AirDNA Market Projection $36,974
2025
$47,039
2026
$53,069

Financial Breakdown

Gross Revenue (Projected) $53,069
Operating Expenses -$30,905
PM Fee (10%) -$5,307

Net Investor Revenue $16,857

Projected Monthly Income $1,405/mo
Guaranteed Monthly Income $1,362/mo

Investment Terms

10% Property Management Fee

Covers all operations: guest communication, cleaning, maintenance, listing optimization, pricing strategy, and 24/7 property management.

1.5% Monthly Income Guarantee

Averaged over 12 months. If returns fall short, we refund our management fee proportionally, up to the full 10% PM fee, to meet the guarantee.

12-Month Buyout Option

After 12 months, exercise your buyout option and receive your full investment back. No lock-in. Your capital is always protected.

Professional Management by Luxury Lodging

250+ properties under management. Proven revenue optimization across multiple markets. Data-driven pricing and operational excellence.