BNBCalc.com Investment Analysis Report of 6634 W 64th St

3 bed • 1 bath • 9 guests • $169,400

BNB

Calc

Return Metrics

12.42% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.42%

Cap Rate

10.2%

Return on Investment

26.71%

Annual Revenue

$35,600

AirDNA projects $171/night at 57% occupancy ($35,600). Airbtics projects $186/night at 59% occupancy ($40,081). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$26,121$40,470$60,133$80,815
Occupancy43%58%72%84%
Nightly Rate$158$182$217$251

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

SUNSHINY 3 BEDROOM CONDO WITH ROOFTOP
$46,612
$207
56%
3282$125❌❌❌N / Y⭐️ 4.8 (37)Profile

B

Perfect getaway! 3 bedroom / 2 bath - game room
$61,267
$222
68%
3271$200❌❌✅N / Y⭐️ 4.9 (59)Profile

C

Stylish 1st floor of the house
$40,046
$247
43%
3262$90❌❌❌N / Y⭐️ 4.8 (20)Profile

D

Beautiful Bungalow, Near Downtown Chicago
$34,143
$176
46%
3282$250❌❌❌N / Y⭐️ 4.9 (112)Profile

E

2 Miles to MDW 11 Miles DTWN Free Parking Wi-Fi
$30,204
$183
43%
3263$125❌❌❌N / Y⭐️ 5 (233)Profile

Operating Expenses

Monthly Expenses

$1,526

Annual Expenses

$18,308

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$997

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$297

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$952

Annual Mortgage & Tax

$11,424

Downpayment

Purchase Price

$169,400

Percent Down

20%

Total Downpayment

$33,880

Total Loan Amount

$135,520

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$813

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$140

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

$8,040

Deductible property tax

$1,677

Est. Depreciation Value

$83,300

Profit on this property

$17,292

Your total deduction

$75,724

So, your new taxable income is your previous income minus your total deduction ($150,000 - $75,724)

$74,276

Your old tax bill

$45,000

Your new tax bill

$22,283

Estimated tax savings

$22,717

property-location

6634 W 64th Pl Chicago, Illinois, 60638

3 bed • 1 bath • 9 guests

Purchase Price

Est. $813/mo

Agent

Inquire about this property

Contact

$169,400

Zestimate

$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.

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

12.42%

Cap Rate

10.2%

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

$8,040

Deductible property tax

$1,677

Your total deduction

$18,904

Your adjusted annual income

$150,000 - $18,904 = $131,096

Taxes on $131,096 (30%)

$39,329

Your old tax bill

$45,000

Your new tax bill

$39,329

Estimated tax savings

$5,671

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