BNBCalc Short Term Rental Rental Arbitrage Analysis 2411 Hermon Ave

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$31,320

Profit (Cash Flow)

-$8,752

Cash on Cash Return

-82.6%

Annual Revenue

$31,320

AirDNA projects $245/night at 35% occupancy ($31,319). Airbtics projects $338/night at 60% occupancy ($74,071). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 35% occupancy rate, $245 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,118	$76,310	$117,377	$158,182
Occupancy	51%	62%	71%	80%
Nightly Rate	$201	$331	$444	$531

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family-sized Indoor Heated Pool & Movie Theater!	$185,181	$708	71%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (28)
Bright, Airy Keno Home with Patio & Yard	$36,331	$140	67%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (78)
Entire Lake Villa Home	$38,112	$190	51%	4	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (64)
Gurnee Gathering Place Near Navy Base	$51,150	$187	74%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (63)
Large Family Home \| Minutes from Naval Base (4 mi)	$30,340	$173	46%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (56)
Secluded private home, game room & outside hot tub	$109,538	$508	57%	4	4	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (38)
New Humble Home! - Near Great Lakes Naval Base!!	$46,251	$227	53%	4	3	1	$145	❌	❌	❌	N / N	⭐️ 4.7 (73)
Lakefront Resort Style Home. Pontoon Available.	$74,620	$453	44%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (92)
"Magnolia Farmhouse" inspired 4-bedroom home	$57,985	$201	78%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (268)
King beds, Free Wi-Fi, Gas Grill Cozy Antioch home	$57,986	$425	36%	4	3	2	$260	❌	❌	✅	Y / Y	⭐️ 4.6 (17)
Lakefront, beautiful views, spacious and private.	$107,436	$484	60%	4	4	3	$149	✅	❌	✅	Y / Y	⭐️ 4.9 (122)
Amber Shore- Lakefront Home w/Amazing View	$87,298	$409	57%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (23)
The Blue House ~ Spacious & Near Naval Academy	$52,999	$261	52%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (50)
Cheerful 4 Bedroom with 4 full size Beds. Comfy !	$34,669	$148	64%	4	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
*Entire house w/4 LG Bedrms, NAVY 4 miles/baseLake	$78,335	$266	80%	4	2	4	$225	❌	❌	✅	Y / Y	⭐️ 5 (57)
Remodeled 4 bedroom 2 bath not your typical airbnb	$37,449	$202	50%	4	2	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (56)
Victorian! Pro Cleaned, Self Check In - Sleeps 10	$29,986	$121	65%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (136)
The Executive Home Away from Home	$124,438	$505	67%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.3 (4)
New! Your Home Away From Home! Next to Navel Base!	$41,126	$218	48%	4	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Peaceful Lakefront/2 kings +/Near Navy/Family Time	$57,910	$213	65%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (75)
IVP Manor House By Lake Beach & Naval Base	$65,736	$335	52%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
#1 The Lodge @ The Cottages on Petite Lake	$83,159	$571	39%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (166)
Living the Lakehouse Dream	$139,570	$441	85%	4	2	1	$125	❌	✅	✅	Y / Y	⭐️ 4.9 (321)
Adjacent to Bangs Lake and steps to Main Street	$74,361	$347	58%	4	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (83)
Huge Indoor Pool &Theater - link moved see details	$148,024	$760	53%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (109)
Beautiful Lakehouse sleeps 12 Boat/Pets/HotTub/Ski	$147,173	$527	75%	4	2	2	$299	❌	✅	✅	Y / Y	⭐️ 4.8 (103)
Home in DT Libertyville near Corp HQs & Naval Base	$51,961	$182	77%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (17)
Lakefront,Gazebo,P.Boat:40%AirB&B Fee Reimb	$79,583	$325	66%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
The Haven	$86,088	$343	68%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (84)
The Waukegan Breakaway 4BD House w/ Game Room	$33,993	$108	86%	4	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Lake House with Water Views	$76,054	$244	84%	4	2	2	$140	❌	✅	❌	Y / Y	⭐️ 4.8 (23)
Corp. Rental 4B Large Backyard/Near Abbvie M#41814	$48,717	$261	51%	4	5	29	$780	❌	❌	✅	Y / Y	⭐️ 5 (1)
Newly Remodeled Near Lake Navy Hot Tub King Bed	$84,304	$328	67%	4	2	1	$160	✅	✅	✅	Y / Y	⭐️ 4.9 (26)
Lake front house	$103,908	$349	80%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Perfect family getaway!	$114,357	$355	87%	4	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (24)
DT Libertyville Home w/ Arcade PacMan by Navy Base	$46,353	$177	70%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Lake House ON the Water! Hot tub! Amazing Views!	$120,690	$596	55%	4	3	3	$295	❌	✅	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-82.56% 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)	-$8,751	-$17,503	-$26,255	-$35,007	-$43,759	-$87,518	-$262,556
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	-$8,751	-$17,503	-$26,255	-$35,007	-$43,759	-$87,518	-$262,556

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-82.56%

Payback Period Days

Return on Investment

-82.56%

2411 Hermon Ave Zion, Illinois, 60099

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,300

Zestimate

$31,320

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 35% occupancy.Projected nightly rate is $338/night at 60% occupancy.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

40 Airbnb Comparables

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

$74,162

Avg annual revenue

60%

Avg occupancy rate

$338

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

$25k

$80k

$130k

$185k

-$8,752

Profit

Revenue

$31,320

Operating Expenses

$16,072

Operating Income

$15,248

Net Effective Rent

$24,000

Profit (Cash Flow)

-$8,752

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-82.56%

Payback Period Days