← Back to Portfolio

Osage (#03)

Chicago

Available
Investment Required
$93,670
Projected Annual ROI
18.6%
Guaranteed Monthly
$1,405

Revenue History

2025 Revenue $49,665
2026 YTD (3 months) $8,917
Pacing vs 2025 ($49,665) +13%

2026 Projected (Conservative) $56,036
AirDNA Market Projection $50,635
2025
$49,665
2026
$56,036

Financial Breakdown

Gross Revenue (Projected) $56,036
Operating Expenses -$33,024
PM Fee (10%) -$5,604

Net Investor Revenue $17,409

Projected Monthly Income $1,451/mo
Guaranteed Monthly Income $1,405/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.