BNBCalc Short Term Rental Investment Analysis 2418 Walters Ave, Northbrook, IL 60062

4 bed • 4 bath • 12 guests • $1,499,000

BNB

Calc

Annual Revenue

$53,384

Profit (Cash Flow)

-$68,354

Cap Rate

2.2%

Annual Revenue

$53,384

AirDNA projects $252/night at 58% occupancy ($53,384). Airbtics projects $403/night at 62% occupancy ($91,259). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,214	$90,573	$129,464	$195,551
Occupancy	52%	62%	72%	80%
Nightly Rate	$249	$390	$479	$654

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Breathtaking home	$85,934	$425	55%	4	3	2	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Wooded Historic Long Grove Home	$91,177	$461	51%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (4)
Schaumburg Woodfield Pool House 4bedroom 2.5bath	$113,155	$422	72%	4	3	2	$255	✅	❌	❌	Y / Y	⭐️ 5 (25)
Luxury House, Low Cleaning Fee. Minutes fr O'hare	$98,394	$381	68%	4	3	2	$149	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Modern 4 Bedroom Apt Next to Park&Pool \| Lakeview	$48,007	$158	82%	4	3	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Modern Spacious Quiet Home Near O'Hare -Deck&Yard	$60,292	$237	68%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (127)
Luxury Designer Penthouse Loft \| Sleeps 20	$110,029	$401	72%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (72)
Family-sized Indoor Heated Pool & Movie Theater!	$185,508	$699	72%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (27)
The Logandale: HUGE Mid-Century Home, sleeps 15	$57,020	$168	88%	4	3	1	$332	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Single Family Home in Logan w/ 2 Car Garage	$133,094	$566	62%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (46)
Bright & Spacious 4BR Home in Heart of Logan Sq!	$104,757	$477	59%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (54)
The Grand Kimball Lodge, Logan Square, Sleeps 14	$85,653	$404	56%	4	3	3	$325	❌	❌	✅	Y / Y	⭐️ 5 (138)
Lincoln Park Single Family Home	$72,192	$289	66%	4	4	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (116)
Amazing Summer Pool Awaits You!	$56,693	$297	49%	4	4	2	$240	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Comfortable 4 bedroom home with indoor fireplace	$84,324	$399	55%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Location! Private Deck! Parking!	$96,999	$352	74%	4	3	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Secluded private home, game room & outside hot tub	$110,022	$500	58%	4	4	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (37)
❤️‍🔥MAGNIFICENT NEW Home w/8 Beds & Free Parking❤️‍🔥	$70,358	$339	54%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
The Cortland In Logan Square 4BR/3BA w/Parking!	$141,597	$1,169	33%	4	3	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (8)
4 BR Duplex Near 606 with Garage	$26,474	$94	67%	4	1	2	$159	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
Welcome to the Wrightwood - Chic & Newly Renovated	$124,010	$650	52%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (60)
Home in Unincorporated Addison. RV & Pet Friendly	$89,670	$292	83%	4	3	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (54)
Spacious 4 Bed/3.5 Bath Sleeps 8+	$60,644	$298	53%	4	3	2	$215	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
Entire Home + Jaccuzi! Gem in Chicago 4BD/3BA	$46,349	$199	60%	4	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Entire Home in Bucktown / The Mill House	$167,530	$972	47%	4	3	2	$245	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Luxurious & Artsy Condo in Bucktown - 4 Bed/3 Bath	$140,811	$487	79%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
The Armitage In Logan Square 4BR/2.5BA	$63,922	$499	35%	4	3	32	$149	❌	❌	❌	Y / Y	⭐️ 5 (4)
Glen Ellyn Home	$106,170	$405	69%	4	3	2	$260	✅	❌	❌	Y / Y	⭐️ 5 (18)
Extravagance - King 4 BRs, 2.5 BA Schaumburg	$48,509	$250	51%	4	3	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (8)
Elevation, 5+Beds, Open Concept, Huge Bsmt	$40,256	$133	75%	4	2	1	$215	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Beautiful Roscoe Village/Hamlin Park 4 bed 3 bath	$89,406	$491	49%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (20)
Entire Home in Historic Logan Square	$90,535	$443	52%	4	4	3	$350	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Homer Street Hotel: Bucktown Upscale Designer Home	$112,812	$364	84%	4	4	4	$300	❌	❌	✅	Y / Y	⭐️ 5 (15)
The Skyway - 5+beds	$67,516	$246	72%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Schaumburg Sunrise - 4 BRs & Outdoor Firepit	$136,574	$452	80%	4	2	2	$215	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
California Cottage/4br prime location Logan Square	$45,043	$192	62%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (77)
Logan Square Townhouse - Parking Available	$33,674	$141	65%	4	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (226)
Modern and Spacious 4BR/2BA with Parking & Laundry	$148,136	$852	46%	4	2	32	$179	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
The Bucktown House - Historic Coachhouse Since '08	$86,438	$331	71%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Large Space, Two Levels ,Deck, Parking	$38,535	$216	48%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (169)

Return Metrics

-19.21% 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)	-$68,353	-$136,707	-$205,061	-$273,414	-$341,768	-$683,536	-$2,050,610
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,199,200	$1,199,200	$1,199,200	$1,199,200	$1,199,200	$1,199,200	$1,199,200
Down Payment	$299,800	$299,800	$299,800	$299,800	$299,800	$299,800	$299,800
Property Appreciation	$44,970	$91,289	$138,997	$188,137	$238,751	$515,530	$2,139,466
Total Return	$1,475,616	$1,453,581	$1,432,936	$1,413,722	$1,395,983	$1,330,993	$1,587,855

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-19.21%

Cap Rate

2.18%

Return on Investment

-2.43%

2418 Walters Ave Northbrook, IL, 60062

4 bed • 4 bath • 12 guests

Purchase Price

Est. $7,190/mo

This property is for sale!

Contact Agent

-75

Airbnb Investor Score

-$68,353

Annual Profit

2.2%

Cap Rate

-19.2%

Cash on Cash

$53,384

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 58% occupancy.Projected nightly rate is $403/night at 62% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 73% of comparables

Seasonality

40 Airbnb Comparables

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

$89,205

Avg annual revenue

62%

Avg occupancy rate

$403

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

$25k

$80k

$130k

$185k

-$68,354

Profit

Revenue

$53,384

Operating Expenses

$20,620

Operating Income

$32,764

Mortgage & Taxes

$101,118

Profit (Cash Flow)

-$68,354

$355,770

Cash Investment

Down Payment

$299,800

Renos & Furnishing

$11,000

Closing Costs

$44,970

Total

$355,770

DSCR Ratio

Weak

0.32

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-19.21%

Cap Rate

2.18%

Return on Investment

-2.43%

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

$71,144

Deductible property tax

$14,840

Your total deduction

$218,375

Your adjusted annual income

$150,000 - $218,375 = -$68,375

Taxes on -$68,375 (30%)

-$20,513

Your old tax bill

$45,000

Your new tax bill

-$20,513

Estimated tax savings

$65,513

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: -