BNBCalc.com Investment Analysis Report of 1937 N Keeler Ave, Chicago, IL, 60639

5 bed • 2 bath • 10 guests • $500,000

BNB

Calc

Return Metrics

18.01% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

18.01%

Cap Rate

11.33%

Return on Investment

33.62%

Annual Revenue

$80,880

AirDNA projects $346/night at 64% occupancy ($80,879). Airbtics projects $367/night at 64% occupancy ($85,788). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$38,754$76,002$131,324$195,593
Occupancy53%61%77%87%
Nightly Rate$197$334$455$599

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

H&H 1896 - Chicago Lux Modern Restoration Compound
$97,173
$453
54%
64162$400✅✅✅N / Y⭐️ 5 (47)Profile

B

Greystone, 3500 sq ft, Rooftop Access, Sleeps 16
$63,114
$429
37%
65162$550❌❌❌N / Y⭐️ 4.9 (69)Profile

C

Spacious & Modern 4BR Near Downtown and Night-Life
$46,218
$137
86%
4182$129❌❌✅N / Y⭐️ 4.9 (90)Profile

D

The Grand Kimball Lodge, Logan Square, Sleeps 20
$140,175
$672
56%
54203$345❌❌✅N / Y⭐️ 5 (48)Profile

E

The Grand Kimball Lodge, Logan Square, Sleeps 14
$86,539
$411
56%
43143$325❌❌✅N / Y⭐️ 5 (138)Profile

Operating Expenses

Monthly Expenses

$2,016

Annual Expenses

$24,194

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,374

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$674

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,810

Annual Mortgage & Tax

$33,720

Downpayment

Purchase Price

$500,000

Percent Down

20%

Total Downpayment

$100,000

Total Loan Amount

$400,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,398

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$412

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Est. Depreciation Value

$238,282

Profit on this property

$56,685

Your total deduction

$210,277

So, your new taxable income is your previous income minus your total deduction ($150,000 - $210,277)

-$60,277

Your old tax bill

$45,000

Your new tax bill

-$18,083

Estimated tax savings

$63,083

property-location

1937 N Keeler Ave Chicago, Illinois, 60639

5 bed • 2 bath • 10 guests

Purchase Price

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$254,000

Zestimate

108

Airbnb Investor Score

$22,965

Annual Profit

11.3%

Cap Rate

18.0%

Cash on Cash

$80,880

Annual Revenue

BNBCalc predicts this property will get $367 per night with 64% 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

Loading...

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

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.01%

Cap Rate

11.33%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,731

Deductible property tax

$4,950

Your total deduction

$47,877

Your adjusted annual income

$150,000 - $47,877 = $102,123

Taxes on $102,123 (30%)

$30,637

Your old tax bill

$45,000

Your new tax bill

$30,637

Estimated tax savings

$14,363

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com