← Back to Portfolio

Waveland (#2A)

Chicago

Available
Investment Required
$89,877
Projected Annual ROI
18.6%
Guaranteed Monthly
$1,348

Revenue History

2025 Revenue $39,669
2026 YTD (3 months) $5,822
Pacing vs 2025 ($39,669) +33%

2026 Projected (Conservative) $52,878
AirDNA Market Projection $28,985
2025
$39,669
2026
$52,878

Financial Breakdown

Gross Revenue (Projected) $52,878
Operating Expenses -$30,905
PM Fee (10%) -$5,288

Net Investor Revenue $16,685

Projected Monthly Income $1,390/mo
Guaranteed Monthly Income $1,348/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.