BNBCalc Short Term Rental Investment Analysis 735 Lamon Ave, Wilmette, IL 60091

4 bed • 2 bath • 12 guests • $549,900

BNB

Calc

Annual Revenue

$59,060

Profit (Cash Flow)

$608

Cap Rate

6.9%

Annual Revenue

$59,060

AirDNA projects $245/night at 66% occupancy ($59,059). Airbtics projects $419/night at 57% occupancy ($87,231). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $245 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,249	$68,282	$145,161	$217,386
Occupancy	42%	58%	79%	83%
Nightly Rate	$282	$317	$498	$691

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxe-Haus of Love—The 1938 Cape Cod \|Heated FLRS \|	$175,586	$535	82%	4	4	1	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Luxury Home - Pool Tbl/Bar/Patio	$103,165	$390	71%	4	2	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (24)
Welcome To Park Place Unit 2	$34,082	$227	38%	4	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
New Spacious Luxury Home 🌟Central Location🌟	$51,045	$668	20%	4	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.4 (20)
New 6 bed 2 bath Ranch Home in Skokie w/ basement	$81,084	$259	83%	4	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Elegant house with all comfort & fresh cool vibes	$72,029	$328	60%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Chicago Northshore Winnetka 4br	$87,965	$277	84%	4	3	5	$240	❌	❌	✅	Y / Y	⭐️ 5 (14)
Chicago suburb home 4 bedrooms with private baths	$79,670	$907	24%	4	6	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Sweet Glenview Home 4 bd/2 bth, pool & fenced yard	$64,044	$307	57%	4	2	25	$260	✅	❌	✅	Y / Y	⭐️ 4.6 (10)
4bedrooms in a safe neighborhood	$60,390	$300	55%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

0.44% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$607	$1,215	$1,822	$2,430	$3,038	$6,076	$18,229
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,402	$11,137	$17,226	$23,691	$30,555	$71,769	$439,920
Down Payment	$109,980	$109,980	$109,980	$109,980	$109,980	$109,980	$109,980
Property Appreciation	$16,497	$33,488	$50,990	$69,017	$87,584	$189,119	$784,851
Total Return	$132,486	$155,821	$180,020	$205,119	$231,158	$376,945	$1,352,980

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.44%

Cap Rate

6.85%

Return on Investment

16.43%

735 Lamon Ave Wilmette, IL, 60091

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,638/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$607

Annual Profit

6.9%

Cap Rate

0.4%

Cash on Cash

$59,060

Annual Revenue

BNBCalc predicts this property will get $419 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

10 Airbnb Comparables

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

$80,906

Avg annual revenue

57%

Avg occupancy rate

$419

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

$35k

$80k

$125k

$175k

$608

Profit

Revenue

$59,060

Operating Expenses

$21,358

Operating Income

$37,702

Mortgage & Taxes

$37,095

Profit (Cash Flow)

$608

$136,977

Cash Investment

Down Payment

$109,980

Renos & Furnishing

$10,500

Closing Costs

$16,497

Total

$136,977

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.44%

Cap Rate

6.85%

Return on Investment

16.43%

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

$26,099

Deductible property tax

$5,444

Your total deduction

$55,319

Your adjusted annual income

$150,000 - $55,319 = $94,681

Taxes on $94,681 (30%)

$28,404

Your old tax bill

$45,000

Your new tax bill

$28,404

Estimated tax savings

$16,596

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: -