BNBCalc Short Term Rental Investment Analysis 10409 Oak Park Ave, Chicago Ridge, IL 60415

3 bed • 1 bath • 9 guests • $285,000

BNB

Calc

Annual Revenue

$46,284

Profit (Cash Flow)

$7,362

Cap Rate

9.3%

Annual Revenue

$46,284

AirDNA projects $192/night at 66% occupancy ($46,283). Airbtics projects $218/night at 62% occupancy ($49,366). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,035	$39,840	$73,811	$132,462
Occupancy	50%	61%	81%	93%
Nightly Rate	$145	$175	$244	$383

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Comfy King Ranch/ King Bed/Disney+ /Fast Wi-Fi	$62,514	$196	84%	3	2	1	$109	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
Quiet cul-de-sac with huge fenced in backyard	$39,126	$110	93%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
Stylish 1st floor of the house	$34,621	$215	43%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Glamorous & Peaceful. New House in Chicago Suburb!	$57,590	$201	76%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
3-bedroom home in Beverly historic district	$34,636	$161	57%	3	3	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
New & Modern by Midway Airport	$41,676	$233	46%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (237)
Luxurious & Modern Cozy House in Chicago Suburb!	$38,408	$159	66%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Relax.Relate.Release in our Bungalow	$37,153	$134	75%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Spacious 3 Bedroom Apartment with Private Parking	$34,498	$158	58%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Worth It! 3 bedroom ranch home	$39,902	$127	84%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (50)
Comfy Updated 3 Bdrm/2Bth -Near SXU & Midway	$41,724	$114	100%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Phil Good Retreat	$28,516	$242	31%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (11)
Perfect get away	$29,531	$175	41%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
My castle 2 you	$19,603	$103	52%	3	2	3	$0	❌	❌	❌	N / N	⭐️ 4.8 (63)
Warm and cheerful 3 bedroom home in Chicago!	$43,998	$198	56%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
Luxury Home Fenced In Yard Palos Heights 3BR/2BA	$100,790	$425	64%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (13)
Warm and comfortable inviting Suburban home !	$12,814	$50	65%	3	1	2	$40	❌	❌	❌	N / N	⭐️ 4.8 (182)
Beautiful house All New furniture	$78,507	$303	69%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
"Weekend At Tiffany's"	$79,405	$379	56%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4 (7)
Chicagoland Oasis - Midway	$56,364	$200	77%	3	3	28	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Bakers Place	$52,044	$158	90%	3	3	2	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Francisco House	$57,613	$159	99%	3	3	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
1Flr Spacious 3Bedrooms/2 Bath w Garage Parking	$28,359	$149	52%	3	2	28	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)
Spacious 3-Bedroom House for your whole family!	$37,040	$253	40%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
3bdr house/Sleeps 7/Big backyard	$47,769	$225	58%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Home in Palos Hills	$122,976	$336	100%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy HomeExtended Staynear Chicago&Hospitals	$39,270	$145	74%	3	2	90	$195	❌	❌	✅	Y / Y	⭐️ 0 (0)
Family Friendly Duplex/9 min from MDW/Free Parking	$27,252	$140	52%	3	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (22)
Spacious house w/ 3 BR in beautiful Hickory Hills	$17,110	$156	30%	3	3	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
3BR Modern Beauty Family Oasis	$53,802	$175	84%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Peaceful Family Home near Downtown, MDW, Free Park	$45,226	$125	93%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
2flr Spacious-3bedrms 2bath with Garage Parking	$46,907	$144	89%	3	2	28	$0	✅	❌	❌	Y / Y	⭐️ 0 (3)
Spacious Comfortable Apartment in Chicago	$52,704	$187	77%	3	2	32	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Comfort and Quiet Near Chicago	$47,873	$161	80%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (204)
Blue Island Apartment: Walk to Metra!	$61,361	$275	53%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 4.3 (11)
A Bit of Country.......Partial Use Home.	$28,856	$146	54%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (16)

Return Metrics

9.97% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,361	$14,723	$22,084	$29,446	$36,808	$73,616	$220,849
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	$300,911	$317,079	$333,512	$350,216	$367,201	$456,632	$912,618

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.97%

Cap Rate

9.32%

Return on Investment

25.35%

10409 Oak Park Ave Chicago Ridge, IL, 60415

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,367/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,361

Annual Profit

9.3%

Cap Rate

10.0%

Cash on Cash

$46,284

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 66% occupancy.Projected nightly rate is $218/night at 62% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$46,310

Avg annual revenue

62%

Avg occupancy rate

$218

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

$50k

$85k

$125k

$7,362

Profit

Revenue

$46,284

Operating Expenses

$19,697

Operating Income

$26,587

Mortgage & Taxes

$19,225

Profit (Cash Flow)

$7,362

$73,800

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$8,250

Closing Costs

$8,550

Total

$73,800

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.97%

Cap Rate

9.32%

Return on Investment

25.35%

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

$22,011

Your adjusted annual income

$150,000 - $22,011 = $127,989

Taxes on $127,989 (30%)

$38,397

Your old tax bill

$45,000

Your new tax bill

$38,397

Estimated tax savings

$6,603

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: -