BNBCalc Short Term Rental Rental Arbitrage Analysis 1025 S Grace Dr, Mt Prospect, IL 60056, USA

2 bed • 1.5 bath • 4 guests • $1

BNB

Calc

Annual Revenue

$34,264

Profit (Cash Flow)

$9,409

Cash on Cash Return

129.3%

Annual Revenue

$34,264

AirDNA projects $159/night at 59% occupancy ($34,263).

BNB Calc projects a 59% occupancy rate, $159 rate per night.

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

Return Metrics

129.33% 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)	$9,409	$18,818	$28,227	$37,637	$47,046	$94,092	$282,278
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	$1
Total Return	$9,409	$18,818	$28,227	$37,637	$47,046	$94,093	$282,279

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

129.33%

Payback Period Days

282

Return on Investment

129.33%

1025 S Grace Dr Mount Prospect, Illinois, 60056-4117

2 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$34,264

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,409

Profit

Revenue

$34,264

Operating Expenses

$15,254

Operating Income

$19,009

Net Effective Rent

$9,600

Profit (Cash Flow)

$9,409

$7,275

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$900

Total

$7,275

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

129.33%

Payback Period Days

282