Airbnb Investor Score
$31,833
Annual Profit
24.9%
Cap Rate
63.1%
Cash on Cash
$65,875
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 65% occupancy.Projected nightly rate is $334/night at 54% occupancy.
Top 51% of comparables
Top 36% 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.
$62,177
Avg annual revenue
54%
Avg occupancy rate
$334
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$105k
$150k
Sign up to see the data on 40 all comparables
$31,833
Profit
Revenue
$65,875
Operating Expenses
$22,244
Operating Income
$43,632
Mortgage & Taxes
$11,798
Profit (Cash Flow)
$31,833
$50,477
Cash Investment
Down Payment
$34,980
Renos & Furnishing
$10,250
Closing Costs
$5,247
Total
$50,477
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
63.06%
Cap Rate
24.94%
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
$8,301
Deductible property tax
$1,732
Your total deduction
-$13,092
Your adjusted annual income
$150,000 - -$13,092 = $163,092
Taxes on $163,092 (30%)
$48,928
Your old tax bill
$45,000
Your new tax bill
$48,928
Estimated tax savings
-$3,928
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:
9,120 sqft
Year built:
1947
Size:
1,232 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Natural Gas, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 9,120 sqft
- Building area: 1,232 sqft
- Garage: Yes
- Heating: Natural gas, forced air
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: On Site, Garage Owned, Attached, Garage
- Amenities: -
- Price per square foot: $141
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3007221140020000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $146,184
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Washington Jr High & Academy Prgm with 5/10 star rating
- High School: Joliet Central High School with 4/10 star rating