BNBCalc Short Term Rental Rental Arbitrage Analysis 20 S Main St apt 409, Mt Prospect, IL 60056, USA

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$43,705

Profit (Cash Flow)

$523

Cash on Cash Return

6.0%

Annual Revenue

$43,705

AirDNA projects $193/night at 62% occupancy ($43,705).

BNB Calc projects a 62% occupancy rate, $193 rate per night.

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

Return Metrics

5.96% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$523	$1,046	$1,570	$2,093	$2,617	$5,234	$15,703
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	$523	$1,046	$1,570	$2,093	$2,617	$5,234	$15,703

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.96%

Payback Period Days

6123

Return on Investment

5.96%

20 S Main St Mount Prospect, Illinois, 60056

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$43,705

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$523

Profit

Revenue

$43,705

Operating Expenses

$17,082

Operating Income

$26,623

Net Effective Rent

$26,100

Profit (Cash Flow)

$523

$8,775

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,275

Total

$8,775

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

5.96%

Payback Period Days

6123