BNBCalc Short Term Rental Rental Arbitrage Analysis 260 S Clifton Ave, Elgin, IL, 60123

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$60,682

Profit (Cash Flow)

$5,993

Cash on Cash Return

69.7%

Annual Revenue

$60,682

AirDNA projects $195/night at 75% occupancy ($53,416). Airbtics projects $210/night at 69% occupancy ($52,923). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 78% occupancy rate, $213 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,006	$53,891	$73,558	$95,165
Occupancy	59%	71%	79%	84%
Nightly Rate	$144	$202	$246	$300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Riverfront rental with fun activity	$41,885	$191	59%	3	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (229)
“St Geneva” River View-7 minutes to the QCenter	$28,848	$132	58%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (217)
Fabulous Fox Valley Farmhouse - senior friendly	$66,726	$381	47%	3	3	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (32)
Bodacious In Town Bungalow Walkable to Downton	$60,049	$243	66%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Suburban Serenity~Grill, Fire pit, Big yard~	$50,293	$186	70%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (36)
Cozy Retreat in a Prime location	$61,332	$213	76%	3	3	2	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Lovely river retreat near restaurants and parks	$45,226	$254	48%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
St. Charles Riverview Retreat	$67,499	$250	71%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Modern & Clean 3 Bedroom Ranch House with Sunroom	$56,656	$202	74%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (79)
The Main Event Game House on the Huntley Square!	$39,109	$130	78%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (67)
Beautiful Single Family,Low Cleaning Fee. Free Prk	$57,362	$227	65%	3	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Emerald 3 br home sleeps 8 king	$40,532	$269	40%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Eclectic Ranch Home with Large Private Fenced Yard	$59,341	$195	79%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
River Front 3 bed 2 bath! Custom luxury getaway!	$44,981	$131	91%	3	2	4	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Cheerful 3- Bedroom!	$67,191	$231	79%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
Spacious 3 Bedroom	$30,269	$128	60%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Comfy Home w Access to Major Roads/Hwys, Huge Yard	$38,204	$122	78%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (115)
Casa Moderna adosada, en Rolling Meadows	$46,285	$222	55%	3	1	2	$99	❌	❌	❌	N / Y	⭐️ 4.5 (21)
St Charles, IL Spacious Lower Level Walkout 4 Beds	$41,717	$139	82%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Geneva Guesthouse: A Spacious and Comfortable Home	$103,669	$351	78%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Single-Level, Pet-Friendly Gem	$55,874	$184	82%	3	1	4	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Victorian Elegance: Private 1st Floor Retreat	$38,101	$130	78%	3	1	5	$115	❌	❌	✅	Y / Y	⭐️ 5 (12)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed	$43,479	$145	80%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (134)
Modern Lagoon 3 br entire house sleeps 8. King bed	$36,672	$140	70%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (221)
Cozy Home 3BD 2 BA: Central; I-88/Outlet Mall/Park	$48,564	$186	69%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Remodeled home with large, private outdoor area!	$43,570	$247	44%	3	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (71)
Blue Door Cottage, Hot Tub & updated 3 BDR ranch	$72,029	$240	82%	3	2	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (29)
Sprawling private fenced home with pond view!	$62,501	$333	50%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
California Ranch on Acre Lot - Hot Tub & Sauna	$57,209	$165	92%	3	2	2	$110	❌	✅	✅	Y / Y	⭐️ 4.8 (90)
The Smiling Dog Farmhouse	$47,985	$143	89%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
InstaWorthy! Modern Gem, Perfect Family Getaway-Pe	$62,044	$193	84%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (92)
Geneva Island Park Retreat	$45,411	$231	53%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (24)
Chicago&O’Hare/King Bed/Fenced yard/Game room	$48,388	$202	62%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
King Bed, High-Speed WiFi, Large Deck & Playground	$51,560	$180	71%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (103)
Cozy French Inspired Cottage in rural setting	$65,701	$246	72%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (84)
Historic cottage in the heart of downtown Geneva	$87,202	$297	79%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Train Conductor's Cottage	$42,335	$130	86%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
Modern Comfort King Gazebo Wi-Fi Glen Ellyn	$67,409	$288	62%	3	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.2 (14)
The Davis House,	$75,358	$328	62%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (7)
Lake Zurich Retreat Cozy Wi-Fi	$44,895	$219	53%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (15)

Return Metrics

69.68% 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)	$5,993	$11,986	$17,979	$23,972	$29,965	$59,930	$179,790
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	$5,993	$11,986	$17,979	$23,972	$29,965	$59,930	$179,790

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

69.68%

Payback Period Days

524

Return on Investment

69.68%

260 S Clifton Ave Elgin, Illinois, 60123

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Elgin

Zoning

Laws

$60,682

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $195/night at 75% occupancy ($53,416.93). Airbtics projects $210/night at 69% occupancy ($52,923).

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$53,586

Avg annual revenue

69%

Avg occupancy rate

$210

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

$30k

$55k

$80k

$105k

$5,993

Profit

Revenue

$60,682

Operating Expenses

$19,889

Operating Income

$40,793

Net Effective Rent

$34,800

Profit (Cash Flow)

$5,993

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

69.68%

Payback Period Days

524