BNBCalc Short Term Rental Investment Analysis 1720 Maple Ave 1010, Evanston, IL 60201

3 bed • 2 bath • 9 guests • $699,000

BNB

Calc

Annual Revenue

$46,196

Profit (Cash Flow)

-$20,642

Cap Rate

3.8%

Annual Revenue

$46,196

AirDNA projects $199/night at 64% occupancy ($46,517). Airbtics projects $186/night at 68% occupancy ($46,196). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 68% occupancy rate, $186 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,624	$38,850	$64,782	$110,090
Occupancy	57%	69%	76%	85%
Nightly Rate	$113	$148	$224	$344

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Refreshing 3BR 1.2m to beach/NU/downtown Evanston	$27,531	$113	64%	3	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.7 (41)
Spacious Evanston Unit - Walk to Northwestern U	$29,976	$88	89%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (606)
Evanston Home steps from NU campus	$112,916	$560	52%	3	3	4	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
*King Bed-Updated-Laundry-Near NWU-Hospitals+More	$43,254	$156	74%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (63)
Charming, Sunny Apartment with Backyard Garden	$49,271	$145	90%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (452)
Spacious, quiet, clean, 3 br near city and lake	$27,736	$87	80%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Cozy Old Chicago - 3 Bedroom	$53,558	$162	85%	3	1	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (5)
Entire Apartment (Huge 3 Bedrooms -4 Beds)	$40,744	$151	71%	3	1	1	$35	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
Quiet and welcoming house.	$51,076	$316	42%	3	3	3	$100	❌	✅	✅	Y / Y	⭐️ 5 (70)
“North Shore Nest” by NU & downtown Chicago	$55,249	$171	85%	3	1	2	$169	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
"Unity of Evanston" 3 BDR+2BA ModernLuxe +pool	$68,705	$283	65%	3	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (89)
NEW Fam-Frndly 3 bd 1 bth w/ EZ Parking near NU	$35,406	$131	65%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (71)
Historic Manor House Private Guest Suite Evanston	$60,452	$339	48%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Spacious 3BR Apt near NU/Downtwn	$40,151	$130	82%	3	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.2 (8)
3BR Spacious and Fully Furnished Apartment	$33,052	$125	66%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (39)
Victorian House in Heart of Rogers Park	$80,853	$428	51%	3	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (84)
3BR Modern & Stylish Apt in Rogers Park	$15,615	$70	48%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Mitra Guest House	$68,120	$396	47%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Roomy 3BR Apt near Beach, Park & Loyola	$21,781	$69	74%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Charming 3 Bedroom Apartment \| Rogers Park	$30,618	$100	75%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
3BR Inviting Apartment w/ In-Unit Washer & Dryer	$14,568	$59	57%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Entire Apartment 3 Bedrooms + 2 Full Bathrooms	$43,697	$142	81%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.5 (93)
Entire Apartment - Huge 3 Bedrooms 2 Full Baths	$47,172	$169	74%	3	2	1	$40	❌	❌	✅	Y / Y	⭐️ 4.7 (85)
Vintage Landmarked 3BR 2BA West of NU w/NETFLIX	$24,039	$82	75%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.3 (137)
Jumbo 3BR in North Downtown Evanston w/BBQ Grill	$47,325	$219	58%	3	1	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Cheerful, Cozy Home in Quiet Evanston Neighborhood	$84,864	$400	55%	3	3	3	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Entire Apartment - Huge 3 Bedrooms (4 Beds)	$43,884	$166	70%	3	1	1	$39	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
Skokie Sunrise - 3 Queen Beds	$36,715	$144	67%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
3BR/2BA Tranquil Apt in Prime Location	$25,117	$66	92%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
Living Large 3BR in North Downtown Evanston	$31,909	$219	39%	3	1	7	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
MDRN Kid-Frndly Apt \| Natural Lite \| Quiet\|Private	$42,312	$144	67%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (164)
3 BR Evanston Apt near Chicago	$64,445	$248	71%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (72)
Beautiful 3 Bedroom TownHome in Rogers Park	$29,289	$113	69%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (35)
Evanston Retreat : Haven House	$59,347	$230	69%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (22)
Spacious 3 bdrm apt. near NU + Chicago + lake.	$40,979	$132	83%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (100)
Spacious condo with open floor plan and fireplace	$53,320	$204	70%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Rare Landmark Building 3BR 2BA 7min to NU	$27,081	$98	72%	3	2	2	$85	❌	❌	❌	N / Y	⭐️ 4.3 (135)
Northside Chicago Favorite with parking!	$63,553	$257	66%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (277)
Greenhouse Inn Evanston Chicago 3 bed 3 bath	$71,739	$223	83%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (18)
Homey Living Space, Free Parking & Pets Welcome!	$27,109	$126	55%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (32)

Return Metrics

-12.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$20,641	-$41,283	-$61,925	-$82,567	-$103,208	-$206,417	-$619,252
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200	$559,200
Down Payment	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800	$139,800
Property Appreciation	$20,970	$42,569	$64,816	$87,730	$111,332	$240,397	$997,656
Total Return	$699,328	$700,285	$701,890	$704,163	$707,123	$732,979	$1,077,403

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.19%

Cap Rate

3.79%

Return on Investment

4.25%

1720 Maple Ave 1010 Evanston, IL, 60201

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,353/mo

This property is for sale!

Contact Agent

Evanston

Zoning

Laws

-42

Airbnb Investor Score

-$20,641

Annual Profit

3.8%

Cap Rate

-12.2%

Cash on Cash

$46,196

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 64% occupancy.Projected nightly rate is $186/night at 68% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$45,613

Avg annual revenue

68%

Avg occupancy rate

$186

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

$45k

$80k

$115k

-$20,642

Profit

Revenue

$46,196

Operating Expenses

$19,685

Operating Income

$26,511

Mortgage & Taxes

$47,152

Profit (Cash Flow)

-$20,642

$169,270

Cash Investment

Down Payment

$139,800

Renos & Furnishing

$8,500

Closing Costs

$20,970

Total

$169,270

DSCR Ratio

Weak

0.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.19%

Cap Rate

3.79%

Return on Investment

4.25%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$91,063

Your adjusted annual income

$150,000 - $91,063 = $58,937

Taxes on $58,937 (30%)

$17,681

Your old tax bill

$45,000

Your new tax bill

$17,681

Estimated tax savings

$27,319

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: -