BNBCalc Short Term Rental Investment Analysis 1720 Maple Ave 2470, Evanston, IL 60201

1 bed • 1 bath • 3 guests • $395,000

BNB

Calc

Annual Revenue

$34,596

Profit (Cash Flow)

-$10,227

Cap Rate

4.2%

Annual Revenue

$34,596

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 74% occupancy rate, $128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,081	$37,898	$49,990	$56,363
Occupancy	71%	81%	85%	89%
Nightly Rate	$82	$146	$161	$170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Harmony of Evanston 1 BDR Exec Suite w/pool & Gym	$56,556	$161	88%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 5 (71)
Charming one bedroom apartment	$49,272	$162	79%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (73)
"Joy of Evanston" 1BDR, KING EXEC Suite, pool+Gym	$56,342	$179	86%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (54)
Coach House Art Studio, By Downtown & Northwestern	$50,230	$133	100%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 4.9 (130)
Evanston Adorable 1BR Apt w/ Onsite Laundry	$17,671	$68	71%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Gleaming 1BR 2nd Flr Value by NU w/Netflix	$19,910	$80	68%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (10)
Homey 1BR Value Apt near NU w/Netflix	$24,595	$80	84%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (82)
Great Location in Beautiful Evanston close to NWU!	$41,319	$159	71%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Entire Studio apartment in downtown Evanston	$34,477	$91	83%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (51)

Return Metrics

-10.75% 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)	-$10,227	-$20,454	-$30,681	-$40,908	-$51,135	-$102,270	-$306,810
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$316,000	$316,000	$316,000	$316,000	$316,000	$316,000	$316,000
Down Payment	$79,000	$79,000	$79,000	$79,000	$79,000	$79,000	$79,000
Property Appreciation	$11,850	$24,055	$36,627	$49,575	$62,913	$135,846	$563,768
Total Return	$396,622	$398,601	$400,946	$403,667	$406,778	$428,576	$651,958

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.75%

Cap Rate

4.15%

Return on Investment

5.78%

1720 Maple Ave 2470 Evanston, IL, 60201

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,895/mo

This property is for sale!

Contact Agent

Evanston

Zoning

Laws

-34

Airbnb Investor Score

-$10,227

Annual Profit

4.2%

Cap Rate

-10.8%

Cash on Cash

$34,596

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $155/night at 69% occupancy.Projected nightly rate is $128/night at 74% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$36,219

Avg annual revenue

74%

Avg occupancy rate

$128

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

$10k

$25k

$40k

$60k

-$10,227

Profit

Revenue

$34,596

Operating Expenses

$18,177

Operating Income

$16,418

Mortgage & Taxes

$26,645

Profit (Cash Flow)

-$10,227

$95,100

Cash Investment

Down Payment

$79,000

Renos & Furnishing

$4,250

Closing Costs

$11,850

Total

$95,100

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.75%

Cap Rate

4.15%

Return on Investment

5.78%

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

$18,747

Deductible property tax

$3,910

Your total deduction

$49,945

Your adjusted annual income

$150,000 - $49,945 = $100,055

Taxes on $100,055 (30%)

$30,016

Your old tax bill

$45,000

Your new tax bill

$30,016

Estimated tax savings

$14,984

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: -