BNBCalc Short Term Rental Investment Analysis 11 Gleneagle Drive, Galena, IL

3 bed • 3 bath • 9 guests • $317,800

BNB

Calc

Annual Revenue

$51,299

Profit (Cash Flow)

$9,512

Cap Rate

9.7%

Annual Revenue

$51,299

AirDNA projects $322/night at 45% occupancy ($52,923). Airbtics projects $239/night at 49% occupancy ($42,773). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 53% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,223	$41,179	$53,660	$86,311
Occupancy	42%	49%	53%	66%
Nightly Rate	$185	$221	$265	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Inviting Home on Golf Course \| Hot Tub & Fire Pit	$50,492	$254	52%	3	3	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (76)
Inviting & Bright \| Firepit Sauna Hot Tub & Games!	$43,833	$226	50%	3	2.5	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (58)
Longwood Lodge	$60,541	$250	66%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (51)
Private 3BR/2BA Home in the Trees \| Stonecrest	$54,904	$173	82%	3	2	2	$129	✅	❌	✅	Y / Y	⭐️ 5 (50)
Gorgeous 3 BR Villa - King Beds! Views! Fireplace!	$27,464	$165	42%	3	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (33)
Cozy Retreat \| Hot Tub \| Firepit \| Dog-friendly	$83,062	$462	48%	3	3	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (120)
111 W. Glen Hollow Rd Galena Territory	$74,366	$370	53%	3	3.5	1	$170	✅	❌	✅	Y / Y	⭐️ 5 (3)
"Charming Home in the Beautiful Galena Territory"	$54,328	$380	38%	3	2	2	$169	❌	❌	❌	Y / Y	⭐️ 5 (43)
Theatre Room, Air Hockey, Views, Pet Friendly	$42,893	$212	55%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (36)
Modern Golf Villa \| 3 Kings \| Views \| Dog-friendly	$35,093	$257	36%	3	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (103)
Picturesque Hillside Home w/Golf Course Views⛳️	$25,001	$148	42%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (125)
The Getaway Place-Carefree, Fun & Pet Friendly	$57,474	$220	68%	3	2	2	$160	✅	✅	✅	Y / Y	⭐️ 5 (92)
Quiet & Peaceful	$55,893	$321	47%	3	3	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (75)
Warm & Cozy 3-Bedroom Cottage - With Hot Tub	$42,152	$221	51%	3	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (64)
Cozy Wooded Tri-Level In Galena Territory	$28,932	$194	38%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
Tranquil Galena Home: Hot Tub, Fireplace, Fire Pit	$47,590	$239	51%	3	3	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (26)
Getaway - Indoor Pool, Arcade, Hiking, Skiing	$32,307	$164	51%	3	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (52)
Awesome Lodge in Galena Territory	$64,122	$344	50%	3	3	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (135)
Cozy Illinois Abode w/ Deck & Grill, Near Golfing!	$43,040	$304	37%	3	2	2	$104	✅	❌	❌	Y / Y	⭐️ 5 (3)
Feb Specials! Cozy King Beds/Near Skiing/Fireplace	$60,030	$250	62%	3	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (53)
Cozy Home w/ Fireplace & Coffee \| Near Chestnut Mt	$40,058	$191	53%	3	2.5	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (82)
Cedar & Sage House	$30,720	$160	50%	3	3	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (53)
The Cedar Townhouse	$21,188	$151	37%	3	3	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (59)
Three Kings and A Little Bling	$37,337	$244	41%	3	3	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (38)
Cozy spot, fireplace, indoor pool, relax & unwind.	$29,958	$172	46%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (82)
Charming 3B3B\|Walk to Lake\|Fireplace\|Arcade\|Games	$31,715	$182	45%	3	3	1	$145	✅	❌	✅	Y / Y	⭐️ 5 (39)
Galena Getaway and Game Room II	$62,662	$355	48%	3	4	1	$148	✅	✅	❌	Y / Y	⭐️ 4.7 (18)
131 Plum Cove - 3 Beds, 3 Baths, Sleeps 8	$32,596	$186	47%	3	3	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (132)
Hot tub \| 3BD\|3BA en-suites \| Resort Amenities	$42,222	$222	48%	3	3	2	$189	✅	✅	❌	Y / Y	⭐️ 5 (75)
Gorgeous 3 Bed 3 Bath Getaway on Lake Galena	$40,942	$176	63%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (77)
Treehouse! Secluded, Cozy, & Spacious!	$83,291	$310	72%	3	3.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (56)
Beautiful Private Wooded Lot, Fireplace, Whirlpool	$60,029	$246	66%	3	4.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (166)
The Beauty on Belden: minutes from amenities!	$44,342	$187	60%	3	3	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (145)
Close to Ski & Game Room! Close to all amenities	$41,813	$177	61%	3	3	2	$99	✅	❌	✅	Y / Y	⭐️ 5 (125)
Amazing View of Lake Galena - Cozy up to fireplace	$35,544	$203	46%	3	2	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (13)
3bdrm home, large yard, arcade game, HOT TUB	$40,159	$306	35%	3	2	2	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (31)
Winter @ Stargazer's Nook ~ Skee Ball, Outdoor Hot	$47,426	$291	43%	3	3	2	$149	✅	✅	❌	Y / Y	⭐️ 5 (9)
Hook Wine And Sinker - Golf, Shop, Pools, & Relax	$43,287	$217	52%	3	3	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (78)
Cozy 3bd townhome, pet friendly	$24,318	$210	31%	3	3	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (8)
Cozy Cedar Bluff \| near Spa, Golf, Trails & Lake	$32,050	$246	34%	3	3	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (42)

Return Metrics

11.62% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,511	$19,023	$28,535	$38,047	$47,559	$95,119	$285,357
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,122	$6,436	$9,955	$13,692	$17,658	$41,477	$254,240
Down Payment	$63,560	$63,560	$63,560	$63,560	$63,560	$63,560	$63,560
Property Appreciation	$9,534	$19,354	$29,468	$39,886	$50,617	$109,296	$453,584
Total Return	$85,728	$108,374	$131,520	$155,186	$179,395	$309,453	$1,056,741

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.62%

Cap Rate

9.73%

Return on Investment

27.08%

11 Gleneagle Dr Galena, Illinois, 61036

3 bed • 3 bath • 9 guests

Purchase Price

$317,800

Zestimate

Airbnb Investor Score

$9,511

Annual Profit

9.7%

Cap Rate

11.6%

Cash on Cash

$51,299

Annual Revenue

BNBCalc predicts this property will get $239 per night with 49% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$45,129

Avg annual revenue

49%

Avg occupancy rate

$239

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

$40k

$60k

$85k

$9,512

Profit

Revenue

$51,299

Operating Expenses

$20,349

Operating Income

$30,950

Mortgage & Taxes

$21,438

Profit (Cash Flow)

$9,512

$81,844

Cash Investment

Down Payment

$63,560

Renos & Furnishing

$8,750

Closing Costs

$9,534

Total

$81,844

DSCR Ratio

Strong

1.44

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.62%

Cap Rate

9.73%

Return on Investment

27.08%

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

$15,083

Deductible property tax

$3,146

Your total deduction

$23,179

Your adjusted annual income

$150,000 - $23,179 = $126,821

Taxes on $126,821 (30%)

$38,046

Your old tax bill

$45,000

Your new tax bill

$38,046

Estimated tax savings

$6,954

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:

0.43 sqft

Year built:

1990

Size:

1,737 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air, Propane

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.43 sqft

Building area: 1,737 sqft

Garage: No

Heating: Forced air, propane

Pool: No

Fireplaces: 1

Basement: No

Cooling: Central Air

View: Golf Course, Panorama

Parking: Asphalt

Amenities: Dishwasher, Dryer, Refrigerator, Stove/Cooktop, Washer, LP Gas Tank, Gas Water Heater

Price per square foot: $183

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0841500900

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $285,957

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $318,200

Schools

Elementary School: River Ridge Elementary School with 6/10 star rating
Middle School: River Ridge Middle School with 8/10 star rating
High School: River Ridge High School with 7/10 star rating