29533 N Waukegan Rd Lake Bluff, Illinois
2 bed • 2 bath • 6 guests
Monthly Rent
$46,751
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $252
- Occupancy
- 51%
$5k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,425
Profit
Revenue
$46,751
Operating Expenses
$14,326
Operating Income
$32,425
Net Effective Rent
$24,000
Profit (Cash Flow)
$8,425
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
127.64%
Payback Period Days
285