BNBCalc Short Term Rental Investment Analysis 111 E Palatine Rd, Palatine, IL, 60067

3 bed • 1 bath • 7 guests • $525,000

BNB

Calc

Annual Revenue

$76,263

Profit (Cash Flow)

$17,254

Cap Rate

10.0%

Annual Revenue

$76,263

AirDNA projects $249/night at 65% occupancy ($59,114). Airbtics projects $241/night at 65% occupancy ($57,215). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 80% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,070	$57,242	$78,895	$112,465
Occupancy	54%	67%	80%	89%
Nightly Rate	$204	$228	$261	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 3- Bedroom!	$66,966	$227	80%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
Relaxing 3 bedroom one level home	$49,594	$241	55%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (73)
Cozy French Inspired Cottage in rural setting	$67,921	$248	74%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (92)
Casa Moderna adosada, en Rolling Meadows	$45,765	$226	54%	3	1	2	$99	❌	❌	❌	N / Y	⭐️ 4.5 (23)
Clean Home w/ZOOM Minutes from Woodfield Sleeps 12	$54,473	$220	67%	3	2	2	$119	❌	❌	❌	Y / Y	⭐️ 5 (95)
Single Family home/ Schaumburg	$60,916	$225	73%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (45)
Lovely 3-bedroom condo, free parking, Unite 1	$55,037	$162	88%	3	1.5	3	$130	❌	❌	❌	Y / Y	⭐️ 5 (192)
Modern & Clean 3 Bedroom Ranch House with Sunroom	$58,817	$210	74%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (87)
InstaWorthy! Modern Gem, Perfect Family Getaway-Pe	$66,662	$208	84%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (99)
Game room\|King Bed\|WiFi\|Near Chicago&O’Hare	$50,355	$214	61%	3	1.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (81)
Convenient location apartment	$42,387	$172	65%	3	1	3	$160	❌	❌	❌	N / Y	⭐️ 5 (52)
Entire house, ranch style, walkable to downtown AH	$74,914	$337	60%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (29)
Entire Wheeling Home!	$38,192	$202	48%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Entire Beautiful Wheeling Home	$37,840	$200	48%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Eclectic Ranch Home with Large Private Fenced Yard	$65,769	$205	85%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (52)
Paradise in Schaumburg Low Cleaning Fee, 3 BR, 4Bd	$66,784	$259	67%	3	1.5	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (50)
Near Lake Arlington, Metra & Downtown AH	$55,340	$232	64%	3	2	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (14)
Families w/kids & infants	$51,398	$238	55%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cozy Family Retreat: King Beds, Garage, Fast WiFi	$57,974	$184	81%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (20)
Quaint Townhouse	$18,666	$150	34%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (201)
WFH \| Laundry \| Pet Friendly \| Gig internet \|	$76,329	$290	69%	3	1.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (17)
3BR Home \| Kids Game Room, Nintendo, Wi-Fi & More	$70,513	$247	78%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Comfy 3BR 2BA at Rolling Meadows\|Free service fee!	$66,671	$198	92%	3	2	12	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Sprawling private fenced home with pond view!	$71,272	$345	55%	3	2.5	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (54)
Modern Farmhouse \| Yard + Pets OK \| LCP Collection	$64,563	$252	70%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Your Home Away From Home	$100,327	$308	89%	3	3	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
The Patton House	$87,840	$240	100%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
Modern 3 bedroom condo, free parking, unite 2	$54,022	$164	90%	3	1.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Schaumburg Oasis with a Pool and Hidden Garden	$41,066	$220	51%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
King Bed, Free Wi-Fi Wheeling	$46,568	$270	45%	3	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Close to O’Hare \| Near Hospitals	$62,649	$173	97%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (5)
Peaceful Home in AH	$29,109	$241	33%	3	2	2	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Haus of Shanti	$46,098	$229	55%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Cozy home in Schaumburg Sleeps 6	$97,782	$369	71%	3	1	2	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Spacious 3-bedroom unit near Metra	$25,870	$93	76%	3	1	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (183)
Suburban Fab	$81,539	$268	80%	3	1.5	3	$145	❌	❌	✅	Y / Y	⭐️ 5 (42)
Downtown Barrington, 2 decks	$60,587	$267	62%	3	1	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Cozy Outdoor Space + BBQ \| LCP Collections	$44,862	$227	54%	3	2	1	$0	❌	❌	✅	N / N	⭐️ 0 (0)

Return Metrics

13.37% 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)	$17,253	$34,507	$51,761	$69,015	$86,269	$172,539	$517,617
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000
Down Payment	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000
Property Appreciation	$15,750	$31,972	$48,681	$65,892	$83,618	$180,556	$749,312
Total Return	$558,003	$591,480	$625,443	$659,907	$694,888	$878,095	$1,791,930

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.37%

Cap Rate

10.03%

Return on Investment

29.58%

111 E Palatine Rd Palatine, Illinois, 60067

3 bed • 1 bath • 7 guests

Purchase Price

Est. $2,518/mo

Inquire about this property

Contact Agent

Palatine

Zoning

Laws

Airbnb Investor Score

$17,253

Annual Profit

10.0%

Cap Rate

13.4%

Cash on Cash

$76,263

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $249/night at 65% occupancy.Projected nightly rate is $241/night at 65% occupancy.

Occupancy Rate

Top 26% 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.

$57,718

Avg annual revenue

65%

Avg occupancy rate

$241

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

$17,254

Profit

Revenue

$76,263

Operating Expenses

$23,594

Operating Income

$52,669

Mortgage & Taxes

$35,415

Profit (Cash Flow)

$17,254

$129,000

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$8,250

Closing Costs

$15,750

Total

$129,000

DSCR Ratio

Strong

1.49

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.37%

Cap Rate

10.03%

Return on Investment

29.58%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$35,895

Your adjusted annual income

$150,000 - $35,895 = $114,105

Taxes on $114,105 (30%)

$34,231

Your old tax bill

$45,000

Your new tax bill

$34,231

Estimated tax savings

$10,769

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