BNBCalc Short Term Rental Investment Analysis 2000 Half Day Rd, Highland Park, IL 60035

4 bed • 4 bath • 12 guests • $2,999,000

BNB

Calc

Annual Revenue

$108,280

Profit (Cash Flow)

-$121,779

Cap Rate

2.7%

Annual Revenue

$108,280

AirDNA projects $549/night at 54% occupancy ($108,280). Airbtics projects $338/night at 66% occupancy ($81,478). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 54% occupancy rate, $549 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,099	$62,750	$114,970	$143,349
Occupancy	61%	63%	74%	87%
Nightly Rate	$230	$260	$405	$429

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mid Century Modern Dream	$89,646	$297	77%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
Rejuvenate and Relax in the North Shore	$65,481	$383	43%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (112)
4 Bedroom House - Walk to downtown Libertyville	$57,402	$228	61%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Modern Luxe Home w/Gameroom and Electric Fireplace	$110,454	$433	65%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Bright, fully renovated 4BR home with office space	$111,342	$410	73%	4	2	30	$185	❌	❌	❌	Y / Y	⭐️ 5 (16)
4 Bedroom House ★ Close to many Corp HQ's	$69,646	$237	70%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
4 Bedrooms ★ family memories ★ 1 king 3 queens	$37,838	$233	40%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Cozy Highland Park Home	$150,426	$401	100%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Witness Sunrise Over Lake Michigan	$189,297	$992	51%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (41)
Spacious Home with a Family Game Room	$36,471	$156	62%	4	2	30	$300	❌	❌	✅	Y / Y	⭐️ 4 (5)
Cheerful 4 Bedroom Home w/ Fireplace	$58,797	$255	63%	4	2	3	$0	❌	❌	✅	Y / N	⭐️ 5 (14)
Highland Park Retreat	$91,115	$260	94%	4	4	2	$175	❌	❌	❌	Y / N	⭐️ 5 (7)
DT Libertyville Home w/ Arcade PacMan by Navy Base	$43,311	$180	63%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Home in DT Libertyville near Corp HQs & Naval Base	$50,544	$180	75%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cozy 4 bedroom ranch with fireplace & 2 offices!	$97,995	$425	63%	4	5	7	$350	✅	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-17.37% 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)	-$121,779	-$243,558	-$365,337	-$487,117	-$608,896	-$1,217,792	-$3,653,378
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,399,200	$2,399,200	$2,399,200	$2,399,200	$2,399,200	$2,399,200	$2,399,200
Down Payment	$599,800	$599,800	$599,800	$599,800	$599,800	$599,800	$599,800
Property Appreciation	$89,970	$182,639	$278,088	$376,400	$477,662	$1,031,405	$4,280,360
Total Return	$2,967,190	$2,938,080	$2,911,750	$2,888,283	$2,867,766	$2,812,612	$3,625,981

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.37%

Cap Rate

2.68%

Return on Investment

-0.33%

2000 Half Day Rd Highland Park, IL, 60035

4 bed • 4 bath • 12 guests

Purchase Price

Est. $14,384/mo

This property is for sale!

Contact Agent

-66

Airbnb Investor Score

-$121,779

Annual Profit

2.7%

Cap Rate

-17.4%

Cash on Cash

$108,280

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $549/night at 54% occupancy.Projected nightly rate is $338/night at 66% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

15 Airbnb Comparables

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

$83,984

Avg annual revenue

66%

Avg occupancy rate

$338

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

$35k

$85k

$135k

$190k

-$121,779

Profit

Revenue

$108,280

Operating Expenses

$27,756

Operating Income

$80,524

Mortgage & Taxes

$202,303

Profit (Cash Flow)

-$121,779

$700,770

Cash Investment

Down Payment

$599,800

Renos & Furnishing

$11,000

Closing Costs

$89,970

Total

$700,770

DSCR Ratio

Weak

0.40

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.37%

Cap Rate

2.68%

Return on Investment

-0.33%

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

$142,336

Deductible property tax

$29,690

Your total deduction

$420,403

Your adjusted annual income

$150,000 - $420,403 = -$270,403

Taxes on -$270,403 (30%)

-$81,121

Your old tax bill

$45,000

Your new tax bill

-$81,121

Estimated tax savings

$126,121

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: Yes

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: -