BNBCalc Short Term Rental Rental Arbitrage Analysis 167 Cherry St, Elgin, IL, 60120

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$40,257

Profit (Cash Flow)

$5,624

Cash on Cash Return

88.6%

Annual Revenue

$40,257

AirDNA projects $137/night at 61% occupancy ($30,523). Airbtics projects $167/night at 66% occupancy ($40,257). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,583	$35,299	$56,621	$77,033
Occupancy	57%	62%	76%	86%
Nightly Rate	$128	$148	$195	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Small Red River House W/Firepit & Tire Swing!	$41,771	$194	58%	2	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (248)
Upcountry Farmhouse	$30,060	$116	67%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (177)
Adorable 2 bedroom Cottage on the Fox River.	$53,004	$325	40%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Sweet Riverside Ranch	$119,025	$310	100%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
Vintage Charm	$39,918	$116	91%	2	1	2	$40	❌	❌	✅	N / Y	⭐️ 5 (255)
Basement Apartment-Separate Entrance	$27,191	$96	72%	2	1	1	$59	❌	❌	✅	N / N	⭐️ 4.5 (77)
The Yates Loft - Downtown Geneva	$54,340	$311	47%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (53)
LargeCLEAN 2bd 1BaWi-Fi ParkFREE*SpiralStairs	$34,741	$130	68%	2	1	1	$140	❌	❌	✅	N / Y	⭐️ 5 (14)
Little house on the river	$33,496	$143	64%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (64)
farmhouse style cozy & relaxing	$34,931	$130	66%	2	1	2	$125	❌	❌	✅	N / N	⭐️ 5 (47)
Tudor by the Fox- downtown St. Charles	$39,348	$143	73%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (115)
Newly Remodeled 2BR 2BA Home ★ Close to Barrington	$38,323	$173	57%	2	1.5	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (69)
Reiser House Condo Heart of Downtown St. Charles	$45,544	$203	59%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (110)
Vintner's Attic- downtown Geneva!	$29,701	$125	61%	2	1	2	$125	❌	❌	✅	N / Y	⭐️ 5 (212)
Charming Elgin Home with a Great Location	$35,845	$116	83%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (126)
- King Bed - Massive Yard - Fully-Equipped Condo -	$49,565	$157	82%	2	2	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (116)
Charming Historic 2BR/1BA Getaway #2 in E. Dundee	$32,980	$146	60%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (49)
Relaxing home on the Fox river	$38,455	$162	60%	2	1	2	$200	❌	❌	✅	N / N	⭐️ 5 (39)
Immaculate1MiTrain1GWifiKingParkFree*FullKitch	$27,619	$122	57%	2	1	1	$124	❌	❌	❌	Y / Y	⭐️ 5 (119)
a SIMPLE place	$32,308	$89	98%	2	1.5	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (339)
Comfortable & Cozy Downtown St. Charles Home	$62,519	$269	61%	2	1.5	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (89)
Perfect little paradise	$52,520	$232	61%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (31)
Modern clean 2Bd1ba* ParkFree* 1G wifi DeskKing*	$33,871	$145	59%	2	1	1	$137	❌	❌	✅	Y / Y	⭐️ 5 (66)
Waterfront Stay w/ Walk to Downtown Entertainment	$32,255	$106	82%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (119)
✽ Charming Cottage ✽ close to College/Town/Station	$57,322	$180	85%	2	1	1	$88	❌	❌	❌	Y / Y	⭐️ 5 (190)
Tranquil Lakefront Cottage: sleeps 4.	$45,011	$200	57%	2	1	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (78)
Roxan Corner	$38,576	$174	59%	2	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (29)
Downtown Batavia Musician's Escape	$28,711	$133	56%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (155)
Farmhouse Chic Home with a view. Downtown	$35,372	$136	67%	2	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (114)
“New” Williams Street Villa 2 King Beds	$44,133	$174	65%	2	1	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern Boho house in Lombard 7 min to Metra	$51,606	$214	63%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (109)
Charming Historic 2BR/1BA	$35,017	$170	55%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Charming Private 2BD\| River Trail, Forest Preserve	$38,960	$118	89%	2	1	14	$78	❌	❌	❌	Y / Y	⭐️ 5 (141)
Corporate Housing by MGM	$45,011	$137	86%	2	2	2	$117	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
Tranquility barn close to town	$26,352	$150	48%	2	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (21)
Modern Cottage by the Beach	$51,320	$177	75%	2	1	3	$139	❌	❌	✅	Y / Y	⭐️ 5 (43)
Take A Pebble Apartments Apt#4 (1 Bedroom)	$15,973	$134	32%	2	1	1	$16	❌	❌	❌	N / Y	⭐️ 5 (138)
Guesthouse Adjacent to Wheaton College	$42,646	$207	52%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (4)
Peaceful and small townhouse in Vernon Hills	$31,934	$103	81%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Luxury Suite in Glen Ellyn	$45,211	$221	52%	2	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (35)

Return Metrics

88.56% 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)	$5,623	$11,247	$16,871	$22,495	$28,118	$56,237	$168,712
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	$5,623	$11,247	$16,871	$22,495	$28,118	$56,237	$168,712

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

88.56%

Payback Period Days

412

Return on Investment

88.56%

167 Cherry St Elgin, Illinois, 60120

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Elgin

Zoning

Laws

$40,257

Annual Revenue

BNBCalc predicts this property will get $167 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$41,312

Avg annual revenue

66%

Avg occupancy rate

$167

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

$15k

$50k

$85k

$120k

$5,624

Profit

Revenue

$40,257

Operating Expenses

$17,233

Operating Income

$23,024

Net Effective Rent

$17,400

Profit (Cash Flow)

$5,624

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

88.56%

Payback Period Days

412