BNBCalc Short Term Rental Rental Arbitrage Analysis 1100 Grove Ave, Bensenville, IL 60106, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$33,475

Profit (Cash Flow)

-$3,865

Cash on Cash Return

-46.7%

Annual Revenue

$33,475

AirDNA projects $141/night at 65% occupancy ($33,474).

BNB Calc projects a 65% occupancy rate, $141 rate per night.

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

Return Metrics

-46.71% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,865	-$7,730	-$11,595	-$15,460	-$19,325	-$38,650	-$115,952
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	-$3,865	-$7,730	-$11,595	-$15,460	-$19,325	-$38,650	-$115,952

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-46.71%

Payback Period Days

Return on Investment

-46.71%

1100 Grove Ave Bensenville, Illinois, 60106

2 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$33,475

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,865

Profit

Revenue

$33,475

Operating Expenses

$15,752

Operating Income

$17,723

Net Effective Rent

$21,588

Profit (Cash Flow)

-$3,865

$8,274

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$1,899

Total

$8,274

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-46.71%

Payback Period Days