BNBCalc Short Term Rental Investment Analysis 1640 Maple Ave 707, Evanston, IL 60201

2 bed • 2 bath • 6 guests • $3,400

BNB

Calc

Annual Revenue

$38,898

Profit (Cash Flow)

$20,128

Cap Rate

593.0%

Annual Revenue

$38,898

AirDNA projects $191/night at 63% occupancy ($43,949). Airbtics projects $142/night at 75% occupancy ($38,898). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,013	$37,485	$50,694	$67,701
Occupancy	63%	76%	84%	90%
Nightly Rate	$107	$137	$175	$203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fully furnished apt in downtown Evanston	$51,957	$169	84%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (229)
Quaint 2.5BR Apt +Parking near NU and beach +3TVs	$18,842	$78	66%	2	1	4	$0	❌	❌	❌	N / Y	⭐️ 4.5 (83)
Larimer Park Carriage House	$67,197	$216	85%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (47)
1620 Thelin Court 2 (evanston)	$17,985	$78	63%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
2 bedrooms in a safe neighborhood in Evanston	$32,149	$144	61%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
NU Clean and Bright Stay 2BRM w/workspace Evanston	$72,237	$202	91%	2	1	3	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (142)
Ashland Ice Cream House	$29,514	$128	63%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (260)
Stunning, Sunny Flat with Beautiful Backyard	$46,906	$178	72%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (147)
Cozy 2BR about 1 mile to beach/NU/dwntwnEvanston	$31,511	$100	80%	2	1	3	$75	❌	❌	❌	N / Y	⭐️ 4.5 (37)
Affordable Comfort in the heart of Evanston	$42,822	$130	90%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

276.4% 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)	$20,128	$40,256	$60,384	$80,512	$100,640	$201,280	$603,840
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,720	$2,720	$2,720	$2,720	$2,720	$2,720	$2,720
Down Payment	$680	$680	$680	$680	$680	$680	$680
Property Appreciation	$102	$207	$315	$426	$541	$1,169	$4,852
Total Return	$23,630	$43,863	$64,099	$84,338	$104,581	$205,849	$612,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

276.4%

Cap Rate

592.99%

Return on Investment

278.26%

1640 Maple Ave 707 Evanston, IL, 60201

2 bed • 2 bath • 6 guests

Purchase Price

Est. $16/mo

This property is for sale!

Contact Agent

Evanston

Zoning

Laws

6011

Airbnb Investor Score

$19,932

Annual Profit

593.0%

Cap Rate

276.4%

Cash on Cash

$38,898

Annual Revenue

BNBCalc predicts this property will get $142 per night with 75% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$41,112

Avg annual revenue

75%

Avg occupancy rate

$142

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

$55k

$75k

$20,128

Profit

Revenue

$38,898

Operating Expenses

$18,737

Operating Income

$20,162

Mortgage & Taxes

$34

Profit (Cash Flow)

$20,128

$7,282

Cash Investment

Down Payment

$680

Renos & Furnishing

$6,500

Closing Costs

$102

Total

$7,282

DSCR Ratio

Strong

87.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

276.4%

Cap Rate

592.99%

Return on Investment

278.26%

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

$161

Deductible property tax

$34

Your total deduction

-$18,698

Your adjusted annual income

$150,000 - -$18,698 = $168,698

Taxes on $168,698 (30%)

$50,610

Your old tax bill

$45,000

Your new tax bill

$50,610

Estimated tax savings

-$5,610

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: -