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

3 bed • 3 bath • 9 guests • $318,200

BNB

Calc

Annual Revenue

$52,266

Profit (Cash Flow)

$28,642

Cap Rate

10.0%

Annual Revenue

$52,266

AirDNA projects $322/night at 45% occupancy ($52,923). Airbtics projects $240/night at 50% occupancy ($43,829). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,615	$42,499	$54,689	$84,732
Occupancy	42%	50%	54%	66%
Nightly Rate	$187	$223	$265	$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Inviting & Bright \| Firepit Sauna Hot Tub & Games!	$46,879	$223	54%	3	2.5	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (58)
Inviting Home on Golf Course \| Hot Tub & Fire Pit	$52,950	$257	54%	3	3	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (76)
Longwood Lodge	$61,417	$253	66%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (51)
Private 3BR/2BA Home in the Trees \| Stonecrest	$55,911	$173	84%	3	2	2	$129	✅	❌	✅	Y / Y	⭐️ 5 (50)
Gorgeous 3 BR Villa - King Beds! Views! Fireplace!	$28,837	$169	43%	3	2	2	$140	✅	❌	✅	Y / Y	⭐️ 5 (33)
Cozy Retreat \| Hot Tub \| Firepit \| Dog-friendly	$79,373	$441	48%	3	3	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (120)
3bdrm home, large yard, arcade game, HOT TUB	$39,904	$303	35%	3	2	2	$100	✅	✅	✅	Y / Y	⭐️ 4.5 (31)
111 W. Glen Hollow Rd Galena Territory	$74,559	$371	53%	3	3.5	1	$170	✅	❌	✅	Y / Y	⭐️ 5 (3)
"Charming Home in the Beautiful Galena Territory"	$54,884	$384	38%	3	2	2	$169	❌	❌	❌	Y / Y	⭐️ 5 (43)
Theatre Room, Air Hockey, Views, Pet Friendly	$42,692	$211	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⛳️	$23,330	$146	40%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (125)
The Getaway Place-Carefree, Fun & Pet Friendly	$57,456	$218	68%	3	2	2	$160	✅	✅	✅	Y / Y	⭐️ 5 (92)
Quiet & Peaceful	$53,708	$315	46%	3	3	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (75)
Warm & Cozy 3-Bedroom Cottage - With Hot Tub	$44,633	$227	53%	3	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (64)
Cozy Wooded Tri-Level In Galena Territory	$29,063	$198	37%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
Tranquil Galena Home: Hot Tub, Fireplace, Fire Pit	$47,611	$240	51%	3	3	2	$165	✅	✅	✅	Y / Y	⭐️ 5 (26)
Getaway - Indoor Pool, Arcade, Hiking, Skiing	$32,386	$167	50%	3	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (52)
Awesome Lodge in Galena Territory	$64,488	$346	50%	3	3	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (135)
Feb Specials! Cozy King Beds/Near Skiing/Fireplace	$59,038	$251	61%	3	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (53)
Cozy Home w/ Fireplace & Coffee \| Near Chestnut Mt	$39,679	$194	52%	3	2.5	1	$125	✅	❌	✅	Y / Y	⭐️ 5 (82)
Cedar & Sage House	$32,512	$162	52%	3	3	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (53)
The Cedar Townhouse	$21,459	$153	37%	3	3	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (59)
Three Kings and A Little Bling	$37,937	$248	41%	3	3	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (38)
Cozy spot, fireplace, indoor pool, relax & unwind.	$30,931	$174	47%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (82)
Charming 3B3B\|Walk to Lake\|Fireplace\|Arcade\|Games	$33,537	$184	47%	3	3	1	$145	✅	❌	✅	Y / Y	⭐️ 5 (39)
131 Plum Cove - 3 Beds, 3 Baths, Sleeps 8	$32,320	$189	46%	3	3	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (132)
Hot tub \| 3BD\|3BA en-suites \| Resort Amenities	$45,224	$224	51%	3	3	2	$189	✅	✅	❌	Y / Y	⭐️ 5 (75)
Gorgeous 3 Bed 3 Bath Getaway on Lake Galena	$42,757	$181	64%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (77)
Treehouse! Secluded, Cozy, & Spacious!	$82,247	$314	70%	3	3.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (56)
Beautiful Private Wooded Lot, Fireplace, Whirlpool	$60,834	$242	68%	3	4.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (166)
The Beauty on Belden: minutes from amenities!	$46,682	$195	61%	3	3	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (145)
Close to Ski & Game Room! Close to all amenities	$41,837	$178	61%	3	3	2	$99	✅	❌	✅	Y / Y	⭐️ 5 (125)
Modern Lake View Villa \| All King Beds \| Fireplace	$47,563	$241	51%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (15)
Amazing View of Lake Galena - Cozy up to fireplace	$39,235	$212	49%	3	2	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (13)
22 Glen Eagle Dr. The Galena Territory	$44,667	$339	36%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
Winter @ Stargazer's Nook ~ Skee Ball, Outdoor Hot	$47,426	$291	43%	3	3	2	$149	✅	✅	❌	Y / Y	⭐️ 5 (9)
Cozy Illinois Abode w/ Deck & Grill, Near Golfing!	$45,098	$304	39%	3	2	2	$104	✅	❌	❌	Y / Y	⭐️ 5 (3)
Hook Wine And Sinker - Golf, Shop, Pools, & Relax	$43,337	$218	52%	3	3	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (78)
Cozy 3bd townhome, pet friendly	$25,321	$212	32%	3	3	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (8)

Return Metrics

34.95% 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)	$28,641	$57,283	$85,924	$114,566	$143,208	$286,416	$859,248
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$254,560	$254,560	$254,560	$254,560	$254,560	$254,560	$254,560
Down Payment	$63,640	$63,640	$63,640	$63,640	$63,640	$63,640	$63,640
Property Appreciation	$9,546	$19,378	$29,505	$39,936	$50,681	$109,434	$454,154
Total Return	$356,387	$394,861	$433,630	$472,703	$512,089	$714,050	$1,631,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.95%

Cap Rate

9.99%

Return on Investment

50.42%

11 Gleneagle Dr Galena, Illinois, 61036

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,526/mo

Inquire about this property

Contact Agent

$318,200

Zestimate

141

Airbnb Investor Score

$10,327

Annual Profit

10.0%

Cap Rate

35.0%

Cash on Cash

$52,266

Annual Revenue

BNBCalc predicts this property will get $240 per night with 50% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$45,620

Avg annual revenue

50%

Avg occupancy rate

$240

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

$28,642

Profit

Revenue

$52,266

Operating Expenses

$20,475

Operating Income

$31,792

Mortgage & Taxes

$3,150

Profit (Cash Flow)

$28,642

$81,936

Cash Investment

Down Payment

$63,640

Renos & Furnishing

$8,750

Closing Costs

$9,546

Total

$81,936

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.95%

Cap Rate

9.99%

Return on Investment

50.42%

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

$15,102

Deductible property tax

$3,150

Your total deduction

$22,404

Your adjusted annual income

$150,000 - $22,404 = $127,596

Taxes on $127,596 (30%)

$38,279

Your old tax bill

$45,000

Your new tax bill

$38,279

Estimated tax savings

$6,721

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