BNBCalc Short Term Rental Rental Arbitrage Analysis 42804 N Janette St, Antioch, IL 60002, USA

4 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$61,471

Profit (Cash Flow)

$20,980

Cash on Cash Return

197.7%

Annual Revenue

$61,471

AirDNA projects $561/night at 49% occupancy ($100,401).

BNB Calc projects a 30% occupancy rate, $561 rate per night.

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

Return Metrics

197.74% 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)	$20,980	$41,960	$62,940	$83,921	$104,901	$209,802	$629,408
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	$20,980	$41,960	$62,940	$83,921	$104,901	$209,802	$629,408

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

197.74%

Payback Period Days

184

Return on Investment

197.74%

42804 N Janette St Antioch, Illinois, 60002-7400

4 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

$61,471

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,980

Profit

Revenue

$61,471

Operating Expenses

$40,490

Operating Income

$20,980

Net Effective Rent

Profit (Cash Flow)

$20,980

$10,610

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$110

Total

$10,610

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

197.74%

Payback Period Days

184