BNBCalc Short Term Rental Investment Analysis 1812 Asbury Ave, Evanston, IL 60201

5 bed • 4 bath • 15 guests • $1,579,000

BNB

Calc

Annual Revenue

$111,626

Profit (Cash Flow)

-$23,080

Cap Rate

5.3%

Annual Revenue

$111,626

AirDNA projects $518/night at 59% occupancy ($111,625). Airbtics projects $490/night at 58% occupancy ($103,802). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $518 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,570	$90,828	$150,928	$204,695
Occupancy	45%	55%	68%	86%
Nightly Rate	$339	$445	$593	$630

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huge Bright Corner Home on Chicago's North Side	$100,860	$590	43%	5	4	1	$270	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
NorthSide Chicago duplex 5-BD,2King size-free park	$85,600	$343	66%	5	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (102)
Stunning home - 20 mins to Chicago!	$161,825	$650	66%	5	4	5	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Big,Beautiful HOUSE,Kid Friendly,Garage,Sleeps 11	$59,284	$321	47%	5	4	2	$169	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Beautiful house in the heart of Evanston, IL	$212,657	$600	96%	5	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (20)
5 Bed/4.5 Bath of Luxury+King Beds+Garage+Rooftop!	$103,811	$398	68%	5	5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (55)
Luxury living in prime location	$127,053	$1,109	31%	5	5	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (20)
Luxurious Home for 12 w/BBQ, Bonfire, and Theater	$114,180	$548	55%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (27)
House 5BED/3BATH/1PARKING close to Downtown & Lake	$89,547	$419	51%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (120)
Stunning Designer Home in Quiet Neighborhood	$84,751	$335	68%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (33)
Luxury Family Home 6bed/3bath/4parking in Chicago	$83,129	$445	50%	5	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (35)
Home Away From Home: 4BR Haven	$73,781	$214	93%	5	2	60	$149	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Spacious 5BR House: Prime Location with Parking	$84,609	$290	76%	5	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Beautiful home-fully remodeled 5 bedroom house!	$87,387	$597	38%	5	4	7	$250	❌	❌	❌	Y / Y	⭐️ 0 (0)
-Lovely 5BD/3BR/Parking\|Sleeps 14\|Andersonville	$63,039	$495	34%	5	3	3	$299	❌	❌	✅	Y / Y	⭐️ 5 (13)

Return Metrics

-6.13% 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)	-$23,079	-$46,159	-$69,239	-$92,319	-$115,399	-$230,798	-$692,395
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,263,200	$1,263,200	$1,263,200	$1,263,200	$1,263,200	$1,263,200	$1,263,200
Down Payment	$315,800	$315,800	$315,800	$315,800	$315,800	$315,800	$315,800
Property Appreciation	$47,370	$96,161	$146,415	$198,178	$251,493	$543,043	$2,253,647
Total Return	$1,603,290	$1,629,001	$1,656,176	$1,684,858	$1,715,094	$1,891,245	$3,140,251

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.13%

Cap Rate

5.28%

Return on Investment

10.58%

1812 Asbury Ave Evanston, IL, 60201

5 bed • 4 bath • 15 guests

Purchase Price

Est. $7,574/mo

This property is for sale!

Contact Agent

Evanston

Zoning

Laws

-12

Airbnb Investor Score

-$23,079

Annual Profit

5.3%

Cap Rate

-6.1%

Cash on Cash

$111,626

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $518/night at 59% occupancy ($111,625.87). Airbtics projects $490/night at 58% occupancy ($103,802).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$102,100

Avg annual revenue

58%

Avg occupancy rate

$490

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

$60k

$110k

$160k

$215k

-$23,080

Profit

Revenue

$111,626

Operating Expenses

$28,191

Operating Income

$83,435

Mortgage & Taxes

$106,514

Profit (Cash Flow)

-$23,080

$376,170

Cash Investment

Down Payment

$315,800

Renos & Furnishing

$13,000

Closing Costs

$47,370

Total

$376,170

DSCR Ratio

Weak

0.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.13%

Cap Rate

5.28%

Return on Investment

10.58%

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

$74,941

Deductible property tax

$15,632

Your total deduction

$362,467

Your adjusted annual income

$150,000 - $362,467 = -$212,467

Taxes on -$212,467 (30%)

-$63,740

Your old tax bill

$45,000

Your new tax bill

-$63,740

Estimated tax savings

$108,740

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -