$35,600
Annual Revenue
BNBCalc predicts this property will get $186 per night with 59% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 58% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$43,054
Avg annual revenue
59%
Avg occupancy rate
$186
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$65k
$95k
Sign up to see the data on 40 all comparables
$5,865
Profit
Revenue
$35,600
Operating Expenses
$18,308
Operating Income
$17,292
Mortgage & Taxes
$11,427
Profit (Cash Flow)
$5,865
$47,212
Cash Investment
Down Payment
$33,880
Renos & Furnishing
$8,250
Closing Costs
$5,082
Total
$47,212
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.42%
Cap Rate
10.2%
STR Tax Calculator (USA)
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
$8,040
Deductible property tax
$1,677
Your total deduction
$14,697
Your adjusted annual income
$150,000 - $14,697 = $135,303
Taxes on $135,303 (30%)
$40,591
Your old tax bill
$45,000
Your new tax bill
$40,591
Estimated tax savings
$4,409
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
3,600 sqft
Year built:
1957
Size:
960 sqft
Type:
SFR
Parking:
2
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 3,600 sqft
- Building area: 960 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 19-19-205-031
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $22,000
- County Est. Land Value: $45,000
- Assessed Land Value: $4,500
- County Est. Structure Value: $175,000
Market Estimate: $331,304
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/29/21 | $0 | 0% | Bradley Gelushia |
| 07/03/07 | $0 | 0% | Trust 18348 |
Ownership
- Name: James Smith
- Owner Occupied: Yes
- Owner Mailing Address: 6634 W 64th St, Chicago, Il 60638
- Years Owned: 205
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Hancock College Preparatory High School with 9/10 star rating