Skip to main content
IL
← Look up another Location

Elsa's

Channahon · Grundy County · IL · 6 terminals
IGB license 240700055 · Operator: Illinois Video Slot Management Corp. (as of August 2026)
High play · high holdMomentum +6%YoY +35%

Your performance · September 2026

NTI
$37,959
net terminal income · this month
Win per unit
$211
per machine · per day
Terminals
6
machines in service
Annual NTI
$499,356
trailing 12 months

The four numbers operators read first

NTI / machine
$6,326
monthly · per terminal
state median $4,170/mo
68th pct of 8,629 IL locations
#5 of 17 in Channahon
Hold
9.9%
this month
state median 9.4% · above
60th pct of 8,629 IL locations
47th pct of 17 in Channahon
Cycle rate
2.51×
this month
state median 2.59× · engagement
39th pct of 8,629 IL locations
47th pct of 17 in Channahon
Play / machine
$63.7K
monthly · per terminal
state median $45.5K/mo
65th pct of 8,629 IL locations
76th pct of 17 in Channahon

Against locations your size (6+ terminals, 6,823 of them), your NTI/machine is +$1,338/mo vs the $4,988 peer median — bucketing by size keeps a small bar from being measured against a big one.

Where the money goes (September 2026)

NTI this month
$37,959
Gaming tax
−$13,286
After tax
$24,673
Your take-home
$12,337
your 50% this month
Gaming tax$13,286 · 35%Operator's 50%$12,337 · 32%Yours, 50%$12,337 · 32%

Illinois law fixes the after-tax split at 50/50 and bans any deviation (230 ILCS 40/25(c)) — about $12,337 to you and $12,337 to your operator this month. Neither side can move that split. That's the whole point of The Gameset: with the split set by statute, operators compete for your gameset on service — games, cabinets, refresh cadence, response time.

Where your gameset stands

High play · high hold

Strong demand and a healthy hold — your gameset is doing well on both the traffic and the margin side.

What an operator sees: An operator reads this as a proven, high-value gameset and will compete hard on service to win it.

NTI/machine — 68th percentile of 8,629 Illinois locations this month
In Channahon — #5 of 17 locations by NTI/machine (your own neighborhood, the fairest like-for-like)
Among locations your size (6+ terminals) — 62nd percentile of 6,823
Your gameset — you among your Channahon peers16 peer locations
play per machine →
your gameset a Channahon peer (anonymized) statewide median

2 peer locations sit beyond the axis range and are drawn at the edge — shown, never dropped.

Each gray dot is another Channahon gameset for the same month, shown without identity. The dashed lines are the statewide medians — which quadrant you land in is the positioning above, drawn out.

Trend

Net terminal income by monthpeak $62,250
2024
2025
2026
latest month up vs prior down vs prior Channahon median ($26,906)
Cycle rate by monthlatest 2.51× · state median 2.59×
your cycle rate state median

Cycle rate is a leading indicator: when players start cycling their money fewer times, it usually shows up here before it shows up in NTI — an early read on gameset health for you and for an operator.

Win per unit by monthlatest $211 · Channahon median $146
your WPU (per machine, per day) Channahon median WPU
Hold % by monthlatest 9.9% · state median 9.4%
your hold state median hold

These are the two series a service change shows up in. Fresher titles and faster response tend to move win per unit first; hold follows the game mix. Both are your own numbers against a neutral market line — not a verdict on anyone.

This year against last, by monthSeptember 2026 up 35% on a year earlier
October 2025 – September 2026October 2024 – September 2025

A month that looks like a collapse is often just that month. Laid over the same months a year earlier, a seasonal dip and a real decline stop looking alike.

Seasonality check: August → September moved −12% this year vs −45% a year ago — so a normal seasonal dip isn't mistaken for a real decline.

Your town's market

Channahon's total gaming income is +15% year over year (trailing 3 months vs the same 3 a year ago).

Your own gameset is +35% over the same-month-last-year comparison — holding up as well as or better than the town around you.

A deeper operator read

The same history, cut the way a Terminal Operator cuts it when they decide how hard to compete for your gameset.

Win per unit (WPU)
$211/day
per machine · per day · Channahon median $146/day · +45%
WPU momentum
+10%
last 3 months $259/day vs prior 3 $237/day
Seasonality
July peak
strongest July ($49,569 avg) · softest January ($24,138 avg)
Revenue steadiness
variable
±20% month-to-month swing, trailing 12

Your operator

Illinois Video Slot Management Corp.

Linked to your Location as of August 2026 — the Illinois Gaming Board publishes this each month, so a recent change may not show yet.

Locations
18
Avg NTI / Location
$45,627
Avg NTI / Terminal
$7,822
Total NTI
$821,283

Year over year

Your NTI is +23% up year over year, outpacing the Grundy County market (+5%).

Your Location
+23%
$499,356 vs $406,516 (last 12 months vs the prior 12)
The market (Grundy County)
+5%
typical Location: $27,236 vs $25,962

Takeaways

•Each terminal earned about $6,326 in September 2026 — the 68th percentile of 8,629 Illinois locations that month. Per-terminal NTI is the number operators judge a gameset by, because it strips out how many machines you run.
•Within Channahon, that's #5 of 17 locations by per-terminal earnings — the fairest like-for-like, since neighbors share the same foot traffic and economy.
•Hold — the share of money played that the gameset keeps — was 9.9% — above the 9.4% state median. Hold is driven mostly by the games in the gameset, which is exactly what an operator brings to the table.
•A dollar cycled through your machines 2.51× before leaving — higher means longer, more engaged sessions. When the cycle rate starts falling it usually shows up before NTI does, so it's an early read on gameset health for both sides.
•High play · high hold — Strong demand and a healthy hold — your gameset is doing well on both the traffic and the margin side.
•After $13,286 in gaming tax, September 2026's income is split 50/50 with your operator by law (230 ILCS 40/25(c)) — about $12,337 to you. Neither side can move that split, which is why operators here compete on service.
•Recent momentum is building — +6% against your trailing average.
•Terminal Operator Illinois Video Slot Management Corp. runs 18 Locations in our data.
You're ahead of your market.

A gameset doing these numbers is the one Operators compete hardest for — and most owners never find out what that competition is worth, because they never put it out to bid.

Create your Listing
Full September 2026 report detail
Amount played
$382,249
Amount won
$344,290
Net wager
$37,959
Funds in
$152,372
Funds out
$114,413
Net terminal income
$37,959
NTI tax
$13,286
State share
$11,386
Municipality share
$1,900

Source: Illinois Gaming Board monthly video gaming reports. This is public data about your own licensed Location, shown for informational purposes.

Elsa's — gaming performance, Channahon, Grundy County, IL — The Gameset