$52,833
Annual Revenue
BNBCalc predicts this property will get $175 per night with 66% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 73% of comparables
Top 16% 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.
$44,827
Avg annual revenue
66%
Avg occupancy rate
$175
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$100k
Sign up to see the data on 40 all comparables
$8,850
Profit
Revenue
$52,833
Operating Expenses
$20,548
Operating Income
$32,284
Mortgage & Taxes
$23,435
Profit (Cash Flow)
$8,850
$88,652
Cash Investment
Down Payment
$69,480
Renos & Furnishing
$8,750
Closing Costs
$10,422
Total
$88,652
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
9.98%
Cap Rate
9.29%
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
$16,488
Deductible property tax
$3,439
Your total deduction
$26,774
Your adjusted annual income
$150,000 - $26,774 = $123,226
Taxes on $123,226 (30%)
$36,968
Your old tax bill
$45,000
Your new tax bill
$36,968
Estimated tax savings
$8,032
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-active
- Property Use: Residential (General/Single)
- Stories: 0
- Lot size: -
- Building area: -
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square feet: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 09-808-00-12-013-00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $71,210
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Ownership
- Name: Salvation Army
- Owner Occupied: No
- Owner Mailing Address: 5550 Prairie Stone Pkwy, Hoffman Estates, Il 60192
- Years Owned: 46
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No