Powered by BNBCalc.com Β· Generated May 12, 2026

0 bed Β· 0 bath

Monthly Revenue Breakdown

Projected Revenue

Annual

$0

Monthly

$0

Low Est.

$0

High Est.

$0

ADR

$0

Occupancy

0%

RevPAR

$0

Rental projections are educated estimates based on comparable data and market trends. Actual performance will vary based on property condition, management, pricing strategy, seasonality, regulations, and market conditions. This report is not a guarantee of future income.

property-location

119 Eagle Point Rd Fox Lake, IL

3 bed β€’ 2 bath β€’ 9 guests

Purchase Price

Est. $NaN/mo

$65,715

Annual Revenue

Top 45% of comparables

Top 45% of comparables


Seasonality

Sign up to view the full seasonality chart

9

Airbnb Comparables

Adjust the filters to identify similar listings to yours, or exclude comparables that don't match. Your summary stats below update automatically.

$65,236

Avg rev

52%

Avg occ

$346

Avg rate

Filters

Pool
πŸ› Hot tub
🐢 Pets
4.8+ stars

Revenue Distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 9 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

28.29%

Cap Rate

13.38%

Profit (Cumulative)

$21,575

$3,192

$8,500

$9,747

$1,971

Total Gain

$36,485

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


Β© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.