BNBCalc Short Term Rental Investment Analysis 104 Pheasant Rd, Matteson, IL 60443

4 bed • 2 bath • 12 guests • $285,000

BNB

Calc

Annual Revenue

$99,098

Profit (Cash Flow)

$53,310

Cap Rate

25.5%

Annual Revenue

$99,098

AirDNA projects $399/night at 68% occupancy ($99,098). Airbtics projects $296/night at 53% occupancy ($57,299). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $399 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,651	$50,814	$95,350	$144,975
Occupancy	40%	48%	71%	77%
Nightly Rate	$201	$279	$356	$499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"Just Like Home"	$28,987	$180	44%	4	3	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (61)
Home w/ Yard & Patio ~ 30 Mi to Downtown Chicago	$58,245	$263	55%	4	3	3	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
Spacious Family Glenwood Estates Home w/ Hot Tub!	$141,688	$613	57%	4	3	2	$361	✅	✅	❌	Y / Y	⭐️ 4.8 (53)
Your favorite vacation spot	$78,880	$477	42%	4	4	1	$300	✅	❌	✅	Y / Y	⭐️ 4.6 (57)
Relaxing, peaceful and quiet. 4 bedroom	$98,368	$499	52%	4	1	2	$240	❌	❌	✅	Y / Y	⭐️ 4.7 (36)
Charming Crete Home w/ Hot Tub, Deck & Fire Pit	$132,941	$483	71%	4	3	2	$310	❌	✅	✅	Y / Y	⭐️ 4.5 (17)
Spacious home 28 miles from Downtown Chicago	$69,925	$286	65%	4	3	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Modern, Spacious, & Convenient 4 BR/3.5 BA Home	$94,765	$580	44%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Comfy 4 bedroom family home	$36,279	$206	44%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.2 (8)
Cheerful 4 bedroom, 3 bathroom spacious home	$35,527	$223	40%	4	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
My Prima Karina 4bd 2ba in Chicago Suburbs	$65,412	$235	74%	4	2	3	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Beautiful 4 bedroom 4 level home in quiet suburb	$43,392	$304	39%	4	4	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Gorgeous home away from home.	$56,271	$353	43%	4	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (27)
Olympia field -matteson IL- homewood, park forest	$69,024	$548	33%	4	2	2	$180	✅	❌	❌	Y / Y	⭐️ 4.3 (4)
Marvel - 4BRs, 2 BA & Game Rm	$97,377	$335	77%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Amazingly Beautiful Townhome- 30 Miles from Chi	$23,042	$102	57%	4	2	3	$143	❌	❌	❌	Y / Y	⭐️ 4.6 (58)
Downtown Frankfort	$54,772	$365	41%	4	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.2 (10)
Exquisite Getaway Home	$61,509	$206	78%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (37)
Entire suburban home 30 mins from downtown Chicago	$53,631	$280	48%	4	2	1	$150	❌	❌	❌	N / Y	⭐️ 4.5 (31)
Lovely Ranch with Suburban Feel!	$42,948	$155	75%	4	1	3	$200	❌	❌	✅	Y / N	⭐️ 5 (5)
Vine Place!	$24,394	$155	43%	4	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.2 (15)
Luxurious Getaway	$71,370	$250	78%	4	3	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (16)
Burbank King bed Free Wi-Fi	$58,545	$245	61%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Quiet 4 bed, 2 bath, 10 mins to Lake Michigan	$38,678	$134	73%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Beautiful 4 bedroom 2 bath home, peaceful,relaxing	$30,679	$160	47%	4	2	2	$240	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
Horizon - 4 BRs, 2 BA Game Room & Gym	$54,950	$172	83%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
𝙏𝙃𝙀 🅡🅔🅖🅘🅞🅝 𝓡𝙚𝙩𝙧𝙚𝙖𝙩 ✺4ʙᴇᴅʀᴏᴏᴍ ʜᴏᴍᴇ 𝓃𝑒𝒶𝓇 ℂℍ𝕀ℂ𝔸𝔾𝕆	$37,533	$293	35%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
A Home Away From Home!	$56,851	$202	74%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Fabulous Flossmoor - 4 BRs, 2.5 BAs	$69,151	$378	48%	4	3	30	$210	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
JoeBuk Luxury Bramanti Home!	$40,928	$278	36%	4	3	1	$140	❌	❌	❌	Y / N	⭐️ 4.7 (10)
Suburban Feel with a City Vibe	$58,996	$346	45%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Private Home Awaits	$54,168	$200	74%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Glamping Yurt&RV;Game Room;Pool;Sauna;Hotub Courts	$104,096	$296	92%	4	2	1	$130	✅	✅	✅	N / Y	⭐️ 5 (98)
The Country Life! Entire House.	$45,837	$202	62%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (118)
Large Executive Row house in Historic Pullman	$20,680	$154	36%	4	2	2	$49	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Beautiful spacious 4 bedroom and 2 bath home.	$42,929	$307	38%	4	2	2	$25	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Private house in Chicago/mins drive to Downtown	$26,226	$97	65%	4	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (33)

Return Metrics

70.09% 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)	$53,310	$106,620	$159,930	$213,240	$266,550	$533,100	$1,599,301
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$346,860	$408,976	$471,357	$534,010	$596,943	$916,116	$2,291,071

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.09%

Cap Rate

25.45%

Return on Investment

85.02%

104 Pheasant Rd Matteson, IL, 60443

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,367/mo

This property is for sale!

Contact Agent

374

Airbnb Investor Score

$53,310

Annual Profit

25.5%

Cap Rate

70.1%

Cash on Cash

$99,098

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $399/night at 68% occupancy.Projected nightly rate is $296/night at 53% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$57,304

Avg annual revenue

53%

Avg occupancy rate

$296

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

$20k

$60k

$100k

$145k

$53,310

Profit

Revenue

$99,098

Operating Expenses

$26,563

Operating Income

$72,535

Mortgage & Taxes

$19,225

Profit (Cash Flow)

$53,310

$76,050

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$10,500

Closing Costs

$8,550

Total

$76,050

DSCR Ratio

Strong

3.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

70.09%

Cap Rate

25.45%

Return on Investment

85.02%

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

$13,526

Deductible property tax

$2,821

Your total deduction

-$23,627

Your adjusted annual income

$150,000 - -$23,627 = $173,627

Taxes on $173,627 (30%)

$52,088

Your old tax bill

$45,000

Your new tax bill

$52,088

Estimated tax savings

-$7,088

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:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -