BNBCalc Short Term Rental Investment Analysis 10 Eastmoreland Place, Decatur, IL

4 bed • 3 bath • 12 guests • $199,200

BNB

Calc

Annual Revenue

$75,733

Profit (Cash Flow)

$38,771

Cap Rate

26.2%

Annual Revenue

$75,733

AirDNA projects $319/night at 65% occupancy ($75,733).

BNB Calc projects a 65% occupancy rate, $319 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

68.54% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$38,770	$77,541	$116,311	$155,082	$193,853	$387,706	$1,163,118
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,360	$159,360	$159,360	$159,360	$159,360	$159,360	$159,360
Down Payment	$39,840	$39,840	$39,840	$39,840	$39,840	$39,840	$39,840
Property Appreciation	$5,976	$12,131	$18,471	$25,001	$31,727	$68,508	$284,310
Total Return	$243,946	$288,872	$333,983	$379,283	$424,780	$655,414	$1,646,628

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

68.54%

Cap Rate

26.2%

Return on Investment

82.56%

10 Eastmoreland Pl Decatur, Illinois, 62521

4 bed • 3 bath • 12 guests

Purchase Price

Est. $955/mo

Inquire about this property

Contact Agent

$199,200

Zestimate

Decatur

Zoning

Laws

377

Airbnb Investor Score

$38,770

Annual Profit

26.2%

Cap Rate

68.5%

Cash on Cash

$75,733

Annual Revenue

Projected nightly rate is $319/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

$38,771

Profit

Revenue

$75,733

Operating Expenses

$23,525

Operating Income

$52,208

Mortgage & Taxes

$13,437

Profit (Cash Flow)

$38,771

$56,566

Cash Investment

Down Payment

$39,840

Renos & Furnishing

$10,750

Closing Costs

$5,976

Total

$56,566

DSCR Ratio

Strong

3.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

68.54%

Cap Rate

26.2%

Return on Investment

82.56%

STR 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

$9,454

Deductible property tax

$1,972

Your total deduction

-$17,553

Your adjusted annual income

$150,000 - -$17,553 = $167,553

Taxes on $167,553 (30%)

$50,266

Your old tax bill

$45,000

Your new tax bill

$50,266

Estimated tax savings

-$5,266

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:

0.26 sqft

Year built:

1960

Size:

2,778 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.26 sqft

Building area: 2,778 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: Central Air

View: -

Parking: Attached, Garage

Amenities: Dryer, Dishwasher, Gas Water Heater, Microwave, Oven, Refrigerator, Washer

Price per square foot: $71

Lot Info

Zoning: -

Land Use: -

Parcel Number: 041224303006

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $50,333

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $199,200

Schools

High School: Eisenhower High School with 1/10 star rating