BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1717 Ridge Avenue, Evanston, Illinois 60201, United States

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$39,063

Profit (Cash Flow)

-$5,771

Cash on Cash Return

NaN%

Annual Revenue

$39,063

AirDNA projects $155/night at 69% occupancy ($39,062). Airbtics projects $128/night at 74% occupancy ($34,595). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $155 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,081$37,898$49,990$56,363
Occupancy71%81%85%89%
Nightly Rate$82$146$161$170

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

NaN% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$5,771-$11,542-$17,313-$23,085-$28,856-$57,713-$173,139
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$0$0$0$0$0$0$0
Total Return-$5,771-$11,542-$17,313-$23,085-$28,856-$57,713-$173,139

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN

Return on Investment

NaN%

property-location

1717 Ridge Ave Evanston, Illinois, 60201-5974

1 bed • 1 bath • 3 guests

Agent

Inquire about this property

Contact Agent

$2,157

Zestimate

Evanston

Zoning


Laws

$39,063

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $155/night at 69% occupancy ($39,062.84). Airbtics projects $128/night at 74% occupancy ($34,595).

Top 81% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

-$5,771

Profit

Revenue

$39,063

Operating Expenses

$16,478

Operating Income

$22,585

Net Effective Rent

$28,356

Profit (Cash Flow)

-$5,771

$NaN

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$NaN

Total

$NaN

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

NaN%

Payback Period Days

NaN