BNBCalc Short Term Rental Investment Analysis 1029 Half Day Rd, Highland Park, IL 60035

3 bed • 2 bath • 9 guests • $428,000

BNB

Calc

Annual Revenue

$83,166

Profit (Cash Flow)

$29,803

Cap Rate

13.7%

Annual Revenue

$83,166

AirDNA projects $414/night at 55% occupancy ($83,166). Airbtics projects $328/night at 74% occupancy ($88,652). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $414 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,186	$89,867	$123,027	$181,337
Occupancy	68%	73%	78%	94%
Nightly Rate	$213	$327	$418	$512

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sanctuary on the Ravine	$136,272	$510	71%	3	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Home Sweet Home, minutes to Great Lakes Naval Base	$41,011	$128	72%	3	1	4	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Full house in Highland Park	$146,561	$426	94%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Beautifully decorated ranch near beach & shops	$100,042	$346	79%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Picturesque! Mid Mod Home - 20min from Chicago!	$50,782	$185	75%	3	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Entire Beautiful Wheeling Home	$40,448	$200	50%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Private Get A Way	$87,038	$395	59%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (9)
Le Petite Chateau	$203,061	$535	100%	3	3	5	$300	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cozy MidCentury Modern Getaway	$76,634	$254	78%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Warm and Cheerful 3 Bedroom Winnetka Townhouse	$79,887	$309	68%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (26)

Return Metrics

27.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,802	$59,605	$89,408	$119,211	$149,014	$298,029	$894,088
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$342,400	$342,400	$342,400	$342,400	$342,400	$342,400	$342,400
Down Payment	$85,600	$85,600	$85,600	$85,600	$85,600	$85,600	$85,600
Property Appreciation	$12,840	$26,065	$39,687	$53,717	$68,169	$147,196	$610,868
Total Return	$470,642	$513,671	$557,095	$600,929	$645,183	$873,225	$1,932,956

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.86%

Cap Rate

13.7%

Return on Investment

43.8%

1029 Half Day Rd Highland Park, IL, 60035

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,053/mo

This property is for sale!

Contact Agent

155

Airbnb Investor Score

$29,802

Annual Profit

13.7%

Cap Rate

27.9%

Cash on Cash

$83,166

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $414/night at 55% occupancy.Projected nightly rate is $328/night at 74% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$96,173

Avg annual revenue

74%

Avg occupancy rate

$328

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$95k

$145k

$205k

$29,803

Profit

Revenue

$83,166

Operating Expenses

$24,492

Operating Income

$58,674

Mortgage & Taxes

$28,872

Profit (Cash Flow)

$29,803

$106,940

Cash Investment

Down Payment

$85,600

Renos & Furnishing

$8,500

Closing Costs

$12,840

Total

$106,940

DSCR Ratio

Strong

2.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.86%

Cap Rate

13.7%

Return on Investment

43.8%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$20,313

Deductible property tax

$4,237

Your total deduction

$13,771

Your adjusted annual income

$150,000 - $13,771 = $136,229

Taxes on $136,229 (30%)

$40,869

Your old tax bill

$45,000

Your new tax bill

$40,869

Estimated tax savings

$4,131

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -