BNBCalc Short Term Rental Investment Analysis 1316 Maple Ave F1, Evanston, IL 60201

2 bed • 1 bath • 6 guests • $275,000

BNB

Calc

Annual Revenue

$56,014

Profit (Cash Flow)

$16,501

Cap Rate

12.7%

Annual Revenue

$56,014

AirDNA projects $202/night at 60% occupancy ($44,267). Airbtics projects $216/night at 71% occupancy ($56,013). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 71% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,292	$42,435	$70,145	$141,131
Occupancy	68%	72%	77%	84%
Nightly Rate	$121	$155	$241	$449

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Larimer Park Carriage House	$65,015	$225	76%	2	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (60)
"Bliss of Evanston" 180°view, 2BDR +2Bath Urbanlux	$84,507	$258	86%	2	2	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (79)
"Serenity of Evanston" 2 BDR/2Bath Modern Suite	$56,253	$205	71%	2	2	2	$110	✅	❌	❌	Y / Y	⭐️ 5 (98)
The NICEST place in Evanston for Families 1500Main	$61,298	$212	79%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (88)
Stunning Coach House in Evanston, near Lake/NU	$54,606	$374	39%	2	2	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (13)
1620 Thelin Court 2 (evanston)	$19,783	$72	61%	2	1	1	$127	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Ashland Ice Cream House	$37,180	$125	76%	2	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.9 (267)
Stunning, Sunny Flat with Beautiful Backyard	$44,169	$155	74%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (157)
Fully furnished apt in downtown Evanston	$40,045	$117	89%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (229)
Vintage sunlit 2.5 BR apt. Perfect for families!	$39,699	$144	72%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (117)
"Hope of Evanston" 2BDR/2BTH	$104,917	$500	56%	2	2	2	$115	✅	❌	❌	Y / Y	⭐️ 5 (11)
"Faith of Evanston" 2 Bdr/2bath	$123,080	$500	66%	2	2	2	$115	✅	❌	❌	Y / Y	⭐️ 5 (5)
Crisp and Clean 2BD Getaway Near Downtown Evanston	$31,306	$113	72%	2	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (216)
Cheerful 2 bd apt in central Evanston w/ king bed	$35,480	$137	70%	2	1	2	$45	❌	❌	❌	Y / Y	⭐️ 5 (182)
Light & Bright Garden close to NU / Loyola & shops	$32,564	$106	83%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (105)

Return Metrics

23.74% 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)	$16,501	$33,002	$49,504	$66,005	$82,506	$165,013	$495,041
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$299,751	$324,750	$350,004	$375,520	$401,307	$534,590	$1,162,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.74%

Cap Rate

12.74%

Return on Investment

39.5%

1316 Maple Ave F1 Evanston, IL, 60201

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,319/mo

This property is for sale!

Contact Agent

Evanston

Zoning

Laws

136

Airbnb Investor Score

$16,501

Annual Profit

12.7%

Cap Rate

23.7%

Cash on Cash

$56,014

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 60% occupancy.Projected nightly rate is $216/night at 71% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$55,326

Avg annual revenue

71%

Avg occupancy rate

$216

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

$20k

$55k

$85k

$125k

$16,501

Profit

Revenue

$56,014

Operating Expenses

$20,962

Operating Income

$35,052

Mortgage & Taxes

$18,551

Profit (Cash Flow)

$16,501

$69,500

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$6,250

Closing Costs

$8,250

Total

$69,500

DSCR Ratio

Strong

1.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.74%

Cap Rate

12.74%

Return on Investment

39.5%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$11,605

Your adjusted annual income

$150,000 - $11,605 = $138,395

Taxes on $138,395 (30%)

$41,519

Your old tax bill

$45,000

Your new tax bill

$41,519

Estimated tax savings

$3,481

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

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: -