BNBCalc Short Term Rental Rental Arbitrage Analysis 2008 N Washington St

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Report by:

Andrew Lindquist

andrew.d.lindquist@gmail.com

Annual Revenue

$61,471

Profit (Cash Flow)

$9,079

Cash on Cash Return

105.6%

Annual Revenue

$61,471

AirDNA projects $253/night at 60% occupancy ($55,444). Airbtics projects $255/night at 66% occupancy ($61,470). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 66% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,181	$65,117	$75,481	$89,605
Occupancy	58%	67%	71%	80%
Nightly Rate	$238	$250	$272	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Redone Townhome Next to Wheaton College	$69,090	$260	67%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
3bd house, Hot-tub, full-basement, pool table&yard	$68,827	$238	72%	3	3	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (74)
Beautiful Single Family,Low Cleaning Fee. Free Prk	$71,876	$277	67%	3	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Near downtown Wheaton no charge additional guests	$74,808	$238	79%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Glendale Heights Home with Office and Backyard!	$34,209	$180	47%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 3.8 (9)
Recently Remodeled Home. Clean and Bright!	$93,487	$350	69%	3	2	3	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Cozy, Clean & Well-Stocked Home!	$81,516	$226	93%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (128)
Charming Glen Ellyn Escape	$65,576	$252	67%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (27)
Snuggly Haven King Bed on Diane Avenue Wi-Fi	$58,880	$280	55%	3	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Feel good, live good in Wheaton	$49,803	$249	53%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (19)

Return Metrics

105.57% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,079	$18,158	$27,238	$36,317	$45,396	$90,793	$272,381
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	$9,079	$18,158	$27,238	$36,317	$45,396	$90,793	$272,381

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

105.57%

Payback Period Days

345

Return on Investment

105.57%

2008 N Washington St Wheaton, Illinois, 60187-3269

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,700

Zestimate

$61,471

Annual Revenue

BNBCalc predicts this property will get $255 per night with 66% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$66,807

Avg annual revenue

66%

Avg occupancy rate

$255

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

$55k

$75k

$95k

$9,079

Profit

Revenue

$61,471

Operating Expenses

$19,991

Operating Income

$41,479

Net Effective Rent

$32,400

Profit (Cash Flow)

$9,079

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

105.57%

Payback Period Days

345