BNBCalc Short Term Rental Rental Arbitrage Analysis 30011 N Waukegan Rd, Lake Bluff, IL, 60044

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$40,973

Profit (Cash Flow)

$7,786

Cash on Cash Return

179.0%

Annual Revenue

$40,973

AirDNA projects $102/night at 48% occupancy ($17,882). Airbtics projects $157/night at 71% occupancy ($40,713). Airbtics predicts this property will perform in the 61% revenue percentile

BNB Calc projects a 71% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,448	$29,058	$42,544	$72,226
Occupancy	56%	78%	89%	96%
Nightly Rate	$74	$100	$128	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely apartment above art studio. Walk to shops.	$17,571	$103	45%	1	2	2	$45	❌	❌	❌	Y / Y	⭐️ 4.6 (42)
131 East Park Ave. #308	$22,234	$60	90%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (133)
Cozy Corner, stylish 1bed near Navy Base!	$22,613	$73	77%	1	1	1	$85	❌	❌	❌	N / Y	⭐️ 4.8 (108)
Large Luxury Guest Apartment in the North Shore	$38,269	$118	88%	1	1	3	$20	❌	❌	❌	Y / Y	⭐️ 5 (120)
528 Bungaloo 1 \| 1 Bedroom \| 1 Bath \| Sleeps 2-4	$32,287	$122	71%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
1 Bed / 1 Bath Homey Waukegan \| Naval Station	$20,087	$66	78%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
The Green Door - safe and calm with walkability	$34,641	$97	97%	1	1	4	$85	❌	❌	❌	Y / Y	⭐️ 5 (114)
131 E. Park Ave - Unit 306	$20,864	$59	93%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Lovely and Cozy updated one bedroom apartment. 2F	$18,375	$54	85%	1	1	3	$100	❌	❌	✅	N / N	⭐️ 4.7 (30)
Luxe 1 Bed/1 Bath Apartment NEW \| Waukegan	$25,511	$75	89%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
New Net Zero Energy Building- 5 day minimum	$26,849	$131	56%	1	1	5	$0	✅	❌	✅	Y / Y	⭐️ 4 (3)
Gorgeous 2 bed in Vernon Hills shopping district	$40,681	$195	57%	1	2	32	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Close to Six Flags Great America! Pets Allowed!	$13,678	$101	37%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Cozy Apartment I Naval Station	$23,928	$70	89%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (35)
New apartment in Waukegan	$26,165	$79	88%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Close to Navy Base & Six Flags Great America	$18,500	$64	74%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Cozy Apartment \| Naval Station \| Six Flags	$32,013	$103	83%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Coloful - Cozy - Clean - 1-BR & Sofa-bed	$29,558	$93	84%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (75)
Professionally managed 3 bedroom in Vernon Hills	$74,938	$273	75%	1	2	32	$0	✅	❌	✅	Y / Y	⭐️ 5 (2)
Modern 1 bedroom apart. in downtown Libertyville	$23,658	$101	64%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 3.6 (3)
Cozy 1 Bed \| 1 Bath Apartment \| 10 Mins Navy Base	$23,999	$79	83%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (38)
Lovely and Cozy updated one bedroom apartment. 2R	$24,718	$67	93%	1	1	30	$100	❌	❌	✅	N / N	⭐️ 4.9 (23)
131 E. Park Ave. - Apt 302	$21,663	$59	96%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (22)
Brand New Loft in DT Libertyville! Near Naval Base	$52,909	$146	98%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (2)
Secluded Apartment with Heated Garage	$22,949	$110	57%	1	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Private Bedroom & Half-Bath Separate from House	$8,285	$50	38%	1	0	1	$20	❌	❌	❌	N / N	⭐️ 5 (73)
Quiet, 1br Apt+Foldable Mattress	$19,715	$79	62%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Professionally managed 1 bed in Vernon Hills	$30,071	$158	52%	1	1	32	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Ravine House	$16,944	$92	48%	1	1	1	$48	❌	❌	❌	Y / N	⭐️ 0 (3)
1 bedroom apartment Lake Bluff	$12,318	$99	34%	1	1	180	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
DT Libertyville Apt near Naval Base w/ 50" TV!	$33,075	$112	79%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (6)
Designer's Dream in the North Shore!	$46,557	$127	100%	1	1	3	$25	❌	❌	❌	N / Y	⭐️ 4.8 (108)
1 Bed / 1 Bath Apartment NEW \| Waukegan	$25,644	$77	91%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.8 (24)
Luxury Apartment - KING Bed \| Views \| Waukegan	$24,756	$76	89%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Apt W/ heated garage Libertyville Near Naval Base	$53,070	$140	100%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (4)
2- Story Entire Private Place	$31,145	$115	74%	1	1	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Trendy Studio near Great Lakes \| Beach \| Six Flags	$48,855	$150	89%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 4.7 (74)

Return Metrics

178.98% 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)	$7,786	$15,572	$23,358	$31,144	$38,930	$77,860	$233,581
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	$7,786	$15,572	$23,358	$31,144	$38,930	$77,860	$233,581

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

178.98%

Payback Period Days

204

Return on Investment

178.98%

30011 N Waukegan Rd Lake Bluff, Illinois, 60044

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$40,973

Annual Revenue

This property is projected to be in the top 61% revenue percentile compared to similar properties nearby.
AirDNA projects $102/night at 48% occupancy ($17,882.34). Airbtics projects $157/night at 71% occupancy ($40,713).

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$31,085

Avg annual revenue

71%

Avg occupancy rate

$157

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

$5k

$30k

$50k

$75k

$7,786

Profit

Revenue

$40,973

Operating Expenses

$12,907

Operating Income

$28,066

Net Effective Rent

$20,280

Profit (Cash Flow)

$7,786

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

178.98%

Payback Period Days

204