BNBCalc Short Term Rental Rental Arbitrage Analysis 110 E Oak St, Sigel, IL, 62462

3 bed • 2 bath • 10 guests • $1,800

BNB

Calc

Annual Revenue

$42,368

Profit (Cash Flow)

$3,260

Cash on Cash Return

37.9%

Annual Revenue

$42,368

AirDNA projects $116/night at 53% occupancy ($22,455). Airbtics projects $200/night at 56% occupancy ($40,907). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 58% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,990	$42,567	$59,831	$88,351
Occupancy	46%	58%	63%	81%
Nightly Rate	$136	$194	$252	$289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lake Sara Dream	$61,195	$332	49%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (93)
Feels like home	$26,411	$164	44%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (43)
Family Home w/ Deck on Lake Sara: Pets are Welcome	$83,844	$266	85%	3	2.5	2	$181	✅	❌	✅	Y / Y	⭐️ 5 (75)
XCHNG Unit B. Downtown Luxury Loft. 3 Bd 2 ba.	$49,103	$222	59%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (99)
Glampers Corner at Lake Mattoon	$25,474	$120	58%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Our Dam House	$57,914	$239	62%	3	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (27)
Vine Street- 3 bed/2bath. Newly Remodeled	$28,107	$111	64%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (30)
Peaceful Cabin Retreat	$43,421	$143	81%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (84)
Lake Mattoon Lodge	$59,233	$289	56%	3	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Relax on Race Street	$20,460	$130	43%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Retro Ranch Home near the lake	$14,202	$194	20%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)

Return Metrics

37.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,260	$6,520	$9,781	$13,041	$16,302	$32,604	$97,812
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	$54	$109	$166	$225	$286	$619	$2,569
Total Return	$3,314	$6,630	$9,948	$13,267	$16,588	$33,223	$100,381

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.91%

Payback Period Days

963

Return on Investment

38.53%

110 E Oak St Sigel, Illinois, 62462

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$42,368

Annual Revenue

BNBCalc predicts this property will get $200 per night with 56% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

11 Airbnb Comparables

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

$42,669

Avg annual revenue

56%

Avg occupancy rate

$200

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

$15k

$35k

$60k

$85k

$3,260

Profit

Revenue

$42,368

Operating Expenses

$17,508

Operating Income

$24,860

Net Effective Rent

$21,600

Profit (Cash Flow)

$3,260

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

37.91%

Payback Period Days

963