BNBCalc.com Rental Arbitrage Analysis Report of Park Ave

5 bed • 3 bath • 12 guests • $0

BNB

Calc

Return Metrics

117.06% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

117.06%

Payback Period Days

312

Return on Investment

117.06%

Annual Revenue

$86,256

AirDNA projects $369/night at 64% occupancy ($86,256). Airbtics projects $330/night at 66% occupancy ($79,550). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$54,390	$78,999	$102,358	$138,716
Occupancy	58%	69%	73%	83%
Nightly Rate	$250	$304	$373	$445

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Contemporary Chicago Getaway	$55,432	$240	61%	4	2	9	2	$205	❌	❌	✅	N / Y	⭐️ 4.8 (74)	Profile
B Schaumburg Sunrise - 4 BRs & Outdoor Firepit	$131,732	$426	82%	4	2	10	2	$215	❌	❌	✅	N / Y	⭐️ 4.8 (74)	Profile
C The Skyway - 5+beds	$66,256	$244	71%	4	2	12	1	$190	❌	❌	✅	N / Y	⭐️ 4.8 (85)	Profile
D Book Now & Build Great Memories in Cozy Cape Cod!	$53,579	$190	76%	4	2	8	3	$180	❌	❌	✅	N / Y	⭐️ 4.8 (102)	Profile
E Amazing Summer Pool Awaits You!	$58,508	$306	49%	4	4	7	2	$240	✅	❌	❌	N / Y	⭐️ 4.5 (23)	Profile

Operating Expenses

Monthly Expenses

$1,934

Annual Expenses

$23,213

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,279

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$719

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

Property Manager Fee

Park Ave Highland Park, Illinois, 60035

5 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,564

Zestimate

$86,256

Annual Revenue

BNBCalc predicts this property will get $330 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

117.06%

Payback Period Days

312