BNBCalc Short Term Rental Investment Analysis 1043 Briar Glen Ct, Hampshire, IL 60140

3 bed • 2 bath • 9 guests • $299,990

BNB

Calc

Annual Revenue

$36,006

Profit (Cash Flow)

-$2,591

Cap Rate

5.9%

Annual Revenue

$36,006

AirDNA projects $159/night at 62% occupancy ($36,005). Airbtics projects $218/night at 64% occupancy ($50,958). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 62% occupancy rate, $159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,180	$46,711	$74,992	$98,305
Occupancy	54%	65%	80%	86%
Nightly Rate	$144	$192	$251	$305

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Main Event Game House on the Huntley Square!	$39,138	$122	84%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (64)
Cherry Branch Guest House steps to historic Square	$75,435	$549	37%	3	4	1	$100	❌	❌	✅	N / Y	⭐️ 5 (2)
Riverfront rental with fun activity	$40,641	$198	55%	3	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (227)
Spacious 3 Bedroom	$28,430	$119	61%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Lovely river retreat near restaurants and parks	$44,739	$250	48%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
Bodacious In Town Bungalow Walkable to Downton	$59,257	$246	64%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Riverside Retreat : A Nature Lover’s Dream!	$51,972	$170	81%	3	1	1	$60	❌	✅	✅	Y / Y	⭐️ 5 (113)
Emerald 3 br home sleeps 8 king	$33,112	$251	35%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Nordic Mid-Century Retreat	$48,460	$178	71%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (20)
“St Geneva” River View-7 minutes to the QCenter	$27,860	$130	57%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (216)
St. Charles Riverview Retreat	$72,148	$250	76%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Fabulous Fox Valley Farmhouse - senior friendly	$67,173	$384	47%	3	3	3	$169	❌	❌	✅	Y / Y	⭐️ 5 (32)
St Charles, IL Spacious Lower Level Walkout 4 Beds	$35,312	$134	72%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
DT Woodstock Square	$49,720	$163	81%	3	1	1	$89	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Geneva Guesthouse: A Spacious and Comfortable Home	$98,248	$350	74%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxury Home Away from Home	$48,418	$252	52%	3	3	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (28)
Modern, Cozy Home in DeKalb - 5 mins from NIU	$27,287	$146	50%	3	1	1	$20	❌	❌	❌	N / Y	⭐️ 4.8 (61)
Charming 1920 Historic Home \| Huntley Square \| 3BR	$76,673	$258	80%	3	2	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (66)
Victorian Elegance: Private 1st Floor Retreat	$37,839	$129	78%	3	1	5	$115	❌	❌	✅	Y / Y	⭐️ 5 (10)
Twin Brook Dairy Farm	$69,174	$300	63%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (20)
Brand New Duplex in Sycamore	$36,520	$150	63%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
River Front 3 bed 2 bath! Custom luxury getaway!	$45,140	$132	91%	3	2	4	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
3 BD 2 BA Near NIU	$39,979	$173	59%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Modern Lagoon 3 br entire house sleeps 8. King bed	$34,412	$137	67%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (218)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed	$45,869	$146	84%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (131)
California Ranch on Acre Lot - Hot Tub & Sauna	$59,441	$169	93%	3	2	2	$110	❌	✅	✅	Y / Y	⭐️ 4.8 (88)
The Smiling Dog Farmhouse	$45,972	$138	88%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
Historic cottage in the heart of downtown Geneva	$81,592	$266	83%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (56)
Geneva Island Park Retreat	$40,730	$223	49%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cheerful 3 BR home with heated pool, fenced yard.	$59,967	$619	25%	3	3	1	$175	✅	❌	✅	Y / N	⭐️ 4.2 (7)
Eighth St. House, comfy, quiet, clean.	$43,608	$186	63%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (28)
Blue Door Cottage, Hot Tub & updated 3 BDR ranch	$68,304	$217	86%	3	2	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (28)
Brand new 2 bed w/ office	$38,785	$150	67%	3	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (1)
Charming King Bed, Wi-Fi St. Charles	$61,954	$243	65%	3	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
Cozy Farmhouse	$27,976	$130	57%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (14)
Home by the Historic Woodstock Square!	$22,136	$288	21%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 3 (6)
Beautiful townhouse	$49,521	$205	66%	3	3	14	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Modern Townhome \| Private \| Great Amenities	$68,144	$214	87%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Welcome to The Josephine!	$23,885	$251	26%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Charming Retreat in the Heart of DeKalb	$36,231	$137	72%	3	2	3	$15	❌	❌	✅	Y / Y	⭐️ 4.5 (48)

Return Metrics

-3.34% 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)	-$2,591	-$5,182	-$7,774	-$10,365	-$12,956	-$25,913	-$77,741
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$239,992	$239,992	$239,992	$239,992	$239,992	$239,992	$239,992
Down Payment	$59,998	$59,998	$59,998	$59,998	$59,998	$59,998	$59,998
Property Appreciation	$8,999	$18,269	$27,817	$37,651	$47,780	$103,171	$428,164
Total Return	$306,398	$313,076	$320,033	$327,275	$334,813	$377,247	$650,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.34%

Cap Rate

5.88%

Return on Investment

12.07%

1043 Briar Glen Ct Hampshire, IL, 60140

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,439/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,591

Annual Profit

5.9%

Cap Rate

-3.3%

Cash on Cash

$36,006

Annual Revenue

BNBCalc predicts this property will get $218 per night with 64% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 63% of comparables

Seasonality

40 Airbnb Comparables

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

$49,030

Avg annual revenue

64%

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

$20k

$45k

$70k

$100k

-$2,591

Profit

Revenue

$36,006

Operating Expenses

$18,361

Operating Income

$17,645

Mortgage & Taxes

$20,236

Profit (Cash Flow)

-$2,591

$77,498

Cash Investment

Down Payment

$59,998

Renos & Furnishing

$8,500

Closing Costs

$9,000

Total

$77,498

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.34%

Cap Rate

5.88%

Return on Investment

12.07%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$33,484

Your adjusted annual income

$150,000 - $33,484 = $116,516

Taxes on $116,516 (30%)

$34,955

Your old tax bill

$45,000

Your new tax bill

$34,955

Estimated tax savings

$10,045

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -