BNBCalc Short Term Rental Investment Analysis 219 Arcadia Dr, Champaign, IL, 61820

3 bed • 1 bath • 9 guests • $138,800

BNB

Calc

Annual Revenue

$32,149

Profit (Cash Flow)

$4,926

Cap Rate

10.3%

Annual Revenue

$32,149

AirDNA projects $151/night at 52% occupancy ($28,678). Airbtics projects $163/night at 54% occupancy ($32,148). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,497	$31,947	$47,019	$63,129
Occupancy	38%	55%	69%	78%
Nightly Rate	$133	$152	$179	$213

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3BR Charming Home, 10 Min Walk to DT Champaign	$20,705	$132	38%	3	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (279)
Old Champaign: A pilots’ retreat. No cleaning fee	$29,571	$208	37%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (36)
Two-Story single family home. self-checkin	$31,068	$124	66%	3	2.5	3	$85	❌	✅	❌	Y / Y	⭐️ 5 (134)
Beautiful corner view loft in downtown Champaign.	$31,135	$189	43%	3	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (64)
Nestle On New Street	$22,259	$133	42%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (39)
Charming House in Champaign Near Local Bakery	$44,834	$212	56%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (19)
Bright Bungalow in Excellent Location.	$30,967	$97	82%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (209)
The Gallery and Garden Retreat Home	$70,461	$213	87%	3	1	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (70)
Charming 3bd 2b - Close to Campus and Downtown!	$26,125	$166	43%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (63)
3BR 1BA Northwest Champaign	$33,116	$114	78%	3	1	1	$30	❌	❌	✅	Y / Y	⭐️ 5 (455)
Green House	$32,925	$134	61%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Upper level of home w/fence/yard	$26,562	$103	67%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Home Away from Home near University of Illinois!	$43,777	$165	70%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (105)
Cheerful 3-bedroom home in a great neighborhood!	$29,889	$154	51%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (43)
"The Mainstay" newly renovated and ideal location!	$30,969	$160	51%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (59)
The Safari House: Bright & Modern Near U of I	$41,425	$151	72%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (46)
Hessel BnB - The best location and amenities in CU	$29,517	$104	72%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (147)
Classic Craftsman House w/ Magical Backyard	$47,381	$333	38%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Home in Champaign	$30,516	$110	71%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (45)
Sir Charles	$16,250	$137	30%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (42)
Tiny house in the heart of Champaign	$35,312	$144	67%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (64)
Spacious home close to UofI stadiums & Hessel Park	$27,398	$99	71%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (343)
Monica and Bill's After Hours	$21,877	$193	30%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (184)
Modern Bungalow 3BR Home near downtown & UI campus	$35,780	$139	65%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (107)
Warm and inviting townhome on quite cul-de-sac	$23,188	$166	34%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (17)
Beautiful creekside house near UIUC	$28,547	$182	42%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (42)
Stay Local STR: Edward Hoffman	$24,031	$142	42%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (16)
Beautiful Three Bedroom Home!	$32,691	$154	58%	3	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (105)
Stay 6 min from State Farm	$30,050	$144	55%	3	1	1	$50	❌	❌	❌	Y / N	⭐️ 5 (23)
3 bedroom home in quiet neighborhood	$24,320	$166	37%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (31)
Sunny Getaway Home Near Campus	$104,730	$327	87%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (85)
The Illini Game House \| near UIUC \| Campus Town	$42,870	$141	81%	3	2	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (113)
Charming 3bed/4beds/2bath home w fence	$49,176	$219	60%	3	2	21	$225	❌	❌	✅	Y / Y	⭐️ 5 (12)
Mid-century 3b2.5b Smart Ranch near UIUC	$27,160	$168	43%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
Modern and Spacious 3b2b Smart Ranch near UIUC	$26,374	$173	39%	3	2	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (31)
Lovely ranch home close to U of I.	$27,600	$104	69%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (420)
Quiet Updated Cottage in Urbana Near UIUC Campus	$30,479	$145	55%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (74)

Return Metrics

12.26% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,926	$9,852	$14,779	$19,705	$24,632	$49,264	$147,792
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$111,040	$111,040	$111,040	$111,040	$111,040	$111,040	$111,040
Down Payment	$27,760	$27,760	$27,760	$27,760	$27,760	$27,760	$27,760
Property Appreciation	$4,164	$8,452	$12,870	$17,420	$22,107	$47,735	$198,104
Total Return	$147,890	$157,105	$166,449	$175,926	$185,539	$235,799	$484,696

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.26%

Cap Rate

10.29%

Return on Investment

26.02%

219 Arcadia Dr Champaign, Illinois, 61820

3 bed • 1 bath • 9 guests

Purchase Price

Est. $666/mo

Inquire about this property

Contact Agent

$138,800

Zestimate

Champaign

Zoning

Laws

Airbnb Investor Score

$4,926

Annual Profit

10.3%

Cap Rate

12.3%

Cash on Cash

$32,149

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $151/night at 52% occupancy.Projected nightly rate is $163/night at 54% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$32,869

Avg annual revenue

54%

Avg occupancy rate

$163

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

$45k

$75k

$105k

$4,926

Profit

Revenue

$32,149

Operating Expenses

$17,859

Operating Income

$14,289

Mortgage & Taxes

$9,363

Profit (Cash Flow)

$4,926

$40,174

Cash Investment

Down Payment

$27,760

Renos & Furnishing

$8,250

Closing Costs

$4,164

Total

$40,174

DSCR Ratio

Strong

1.53

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.26%

Cap Rate

10.29%

Return on Investment

26.02%

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

$6,588

Deductible property tax

$1,374

Your total deduction

$9,963

Your adjusted annual income

$150,000 - $9,963 = $140,037

Taxes on $140,037 (30%)

$42,011

Your old tax bill

$45,000

Your new tax bill

$42,011

Estimated tax savings

$2,989

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:

1948

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

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: 412001456009

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $97,230

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $138,800

Schools

Middle School: Franklin Middle School with 4/10 star rating
High School: Central High School with 5/10 star rating