BNBCalc Short Term Rental Investment Analysis 1103 N Paulina St, Chicago, IL 60622, USA

3 bed • 2 bath • 10 guests • $620,000

BNB

Calc

Annual Revenue

$93,137

Profit (Cash Flow)

$21,665

Cap Rate

11.0%

Annual Revenue

$93,137

AirDNA projects $328/night at 53% occupancy ($63,494).

BNB Calc projects a 68% occupancy rate, $375 rate per night.

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

Return Metrics

22.78% 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)	$21,665	$43,330	$64,996	$86,661	$108,327	$216,654	$649,964
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,852	$14,127	$21,850	$30,050	$38,756	$91,033	$558,000
Down Payment	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000
Property Appreciation	$18,600	$37,758	$57,490	$77,815	$98,749	$213,228	$884,902
Total Return	$109,117	$157,216	$206,338	$256,528	$307,834	$582,916	$2,154,867

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.78%

Cap Rate

10.95%

Return on Investment

49.54%

1103 N Paulina St Chicago, Illinois, 60622-3831

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,974/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$93,137

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,665

Profit

Revenue

$93,137

Operating Expenses

$25,188

Operating Income

$67,949

Mortgage & Taxes

$46,284

Profit (Cash Flow)

$21,665

$95,100

Cash Investment

Down Payment

$62,000

Renos & Furnishing

$14,500

Closing Costs

$18,600

Total

$95,100

DSCR Ratio

Strong

1.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.78%

Cap Rate

10.95%

Return on Investment

49.54%

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

$33,104

Deductible property tax

$6,138

Your total deduction

$40,975

Your adjusted annual income

$150,000 - $40,975 = $109,025

Taxes on $109,025 (30%)

$32,707

Your old tax bill

$45,000

Your new tax bill

$32,707

Estimated tax savings

$12,293

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com