BNBCalc Short Term Rental Investment Analysis 1011 19th Ave, Moline, IL, 61265

2 bed • 1 bath • 6 guests • $120,600

BNB

Calc

Annual Revenue

$24,544

Profit (Cash Flow)

-$462

Cap Rate

6.4%

Annual Revenue

$24,544

AirDNA projects $93/night at 68% occupancy ($23,098). Airbtics projects $112/night at 60% occupancy ($24,544). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $112 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,550	$23,877	$35,358	$49,148
Occupancy	46%	61%	78%	84%
Nightly Rate	$89	$102	$118	$153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Midwest Bliss on 19th	$27,564	$106	65%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (82)
The Deere	$19,060	$90	55%	2	1	3	$85	❌	❌	✅	Y / Y	⭐️ 5 (49)
Newly Renovated Upstairs Apartment in Moline	$19,595	$64	78%	2	1	1	$60	❌	❌	❌	Y / N	⭐️ 4.5 (47)
Stylish 2BR Bungalow in Moline	$35,296	$103	89%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (82)
Spacious 2 Bedroom - Near Augustana/Trinity	$23,021	$91	67%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (164)
Retro & Modern Downtown w/ Deck, Fire Pit, Pac Man	$20,388	$85	61%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (89)
Cozy Downtown Cottage	$28,715	$93	78%	2	1.5	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (84)
Rock River Escape	$32,860	$174	49%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (181)
Amazing updated 2 bedroom home 2 bath.	$33,987	$106	85%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (127)
The Nelson Lofts - Unit 4 (2 BR)	$26,424	$113	59%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (47)
Fantastic little cute house	$38,704	$156	67%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Riverfront Cabin:Large Deck & 3 Season Room	$38,686	$153	65%	2	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (171)
Cozy little house in a perfect location, pets ok!	$15,687	$99	42%	2	1	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (123)
Home Away From Home in Moline, IL	$26,558	$82	84%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (47)
Getaway in Bettendorf, IA	$28,130	$95	76%	2	1	1	$65	✅	❌	✅	Y / Y	⭐️ 4.5 (51)
“Stay & Play” Unique Downtown 2 bedroom home	$26,250	$88	79%	2	1	2	$65	❌	❌	❌	N / N	⭐️ 5 (206)
Beautiful duplex	$29,573	$101	80%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (184)
Charming 2 Bedroom Moline Home-Quiet Neighborhood	$39,256	$131	78%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (28)
Convenient comfortable -2BR, 1B Bettendorf Home	$30,661	$126	63%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (67)
Little Slice of Iowa Paradise	$19,337	$84	61%	2	1	2	$20	❌	❌	✅	N / Y	⭐️ 5 (39)
The Nelson Lofts Penthouse (2BR)	$28,624	$152	49%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (40)
The Nelson Lofts - Unit 7 (2 BR)	$26,943	$116	60%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (61)
Large apartment in the lower-level of our house	$16,997	$86	54%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (287)
✨Remodeled Comfort Home in Quiet Neighborhood	$34,160	$99	91%	2	1	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (66)
Cozy Cottage	$24,127	$103	64%	2	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (40)
Fresh and peaceful condo near Downtown Moline	$17,647	$96	47%	2	1	9	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Lucy’s House	$16,506	$110	41%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (184)
Adorable 2BR Bungalow \| John Deere \| Vibrant Arena	$26,233	$114	58%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Carla's Cottage	$28,159	$79	96%	2	2	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (272)
Bespoke Bungelow	$11,068	$84	36%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Hidden Gem in Rock Island, IL	$32,496	$104	81%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (55)
Cozy 2 bedroom Home!	$17,367	$73	65%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.5 (40)
The Nelson Lofts - Unit 3 (2 BR)	$26,700	$113	62%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (35)
Modern-Industrial 2 BR, Downtown Davenport (#4)	$15,589	$88	46%	2	2	28	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (155)
A slice of downtown living!	$15,157	$99	41%	2	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (81)
Serenity at Popplewell Manor	$21,046	$143	38%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (15)

Return Metrics

-1.35% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$461	-$923	-$1,385	-$1,846	-$2,308	-$4,616	-$13,850
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$96,480	$96,480	$96,480	$96,480	$96,480	$96,480	$96,480
Down Payment	$24,120	$24,120	$24,120	$24,120	$24,120	$24,120	$24,120
Property Appreciation	$3,618	$7,344	$11,182	$15,136	$19,208	$41,476	$172,127
Total Return	$123,756	$127,021	$130,397	$133,889	$137,500	$157,459	$278,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.35%

Cap Rate

6.36%

Return on Investment

12.77%

1011 19th Ave Moline, IL, 61265

2 bed • 1 bath • 6 guests

Purchase Price

Est. $578/mo

Inquire about this property

Contact Agent

$120,600

Zestimate

Airbnb Investor Score

-$461

Annual Profit

6.4%

Cap Rate

-1.4%

Cash on Cash

$24,544

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $93/night at 68% occupancy.Projected nightly rate is $112/night at 60% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$24,882

Avg annual revenue

60%

Avg occupancy rate

$112

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

$10k

$20k

$30k

$40k

-$462

Profit

Revenue

$24,544

Operating Expenses

$16,871

Operating Income

$7,674

Mortgage & Taxes

$8,135

Profit (Cash Flow)

-$462

$33,988

Cash Investment

Down Payment

$24,120

Renos & Furnishing

$6,250

Closing Costs

$3,618

Total

$33,988

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.35%

Cap Rate

6.36%

Return on Investment

12.77%

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

$5,724

Deductible property tax

$1,194

Your total deduction

$13,272

Your adjusted annual income

$150,000 - $13,272 = $136,728

Taxes on $136,728 (30%)

$41,018

Your old tax bill

$45,000

Your new tax bill

$41,018

Estimated tax savings

$3,982

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:

2,080 sqft

Year built:

1896

Size:

1,139 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 2,080 sqft

Building area: 1,139 sqft

Garage: No

Heating: Natural gas

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: On Street, Parking Pad, Alley Access

Amenities: -

Price per square foot: $108

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1705137016

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $55,734

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $123,300

Schools

Elementary School: Lincoln-Irving Elementary School with 2/10 star rating
Middle School: John Deere Middle School with 2/10 star rating
High School: Moline Sr High School with 4/10 star rating