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

5 bed • 2 bath • 15 guests • $515,000

BNB

Calc

Annual Revenue

$80,880

Profit (Cash Flow)

$21,945

Cap Rate

11.0%

Annual Revenue

$80,880

AirDNA projects $330/night at 66% occupancy ($79,550). Airbtics projects $346/night at 64% occupancy ($80,879). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $346 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,138	$81,200	$119,205	$156,396
Occupancy	54%	67%	78%	83%
Nightly Rate	$255	$324	$408	$499

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
daCrib	$68,427	$456	41%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Elevation, 5+Beds, Open Concept, Huge Bsmt	$52,767	$172	78%	4	2	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (68)
Breathtaking home	$87,050	$423	56%	4	3	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (36)
Home in the Heights	$71,957	$288	68%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (52)
Casa Blanca, 5 Beds	$68,842	$235	78%	4	2	2	$159	✅	❌	❌	Y / Y	⭐️ 5 (69)
Wooded Historic Long Grove Home	$100,495	$498	52%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
2-Car Garage Access \| Cal King Bed \| Fenced Yard	$64,724	$262	62%	4	2.5	1	$185	❌	❌	✅	Y / Y	⭐️ 5 (64)
Comfortable 4 bedroom home with indoor fireplace	$101,873	$389	70%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (39)
Lakefront Prospect Heights Home: Ice Fish On-Site	$163,575	$517	83%	4	3.5	2	$392	❌	❌	❌	Y / Y	⭐️ 5 (51)
Great location-King beds-Kids playroom	$162,202	$489	90%	4	2	3	$159	❌	❌	❌	Y / Y	⭐️ 5 (47)
Windy City Welcome	$65,397	$218	78%	4	2	1	$210	❌	❌	✅	Y / Y	⭐️ 5 (20)
4 BR Home in Arlington Heights	$71,775	$297	64%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Schaumburg Woodfield Pool House 4bedroom 2.5bath	$112,225	$403	74%	4	2.5	2	$255	✅	❌	❌	Y / Y	⭐️ 5 (27)
Lux TriLevel Big 4 BR House Yard & Pond View	$81,336	$257	83%	4	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (49)
Upscale-5 Bed 4.5 Bath-3/4 Acre- 5400 sq ft	$105,849	$398	70%	5	4	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (18)
5 Bed Home in Arlington Heights	$83,926	$363	62%	5	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Rolling Meadow’s Art Gala	$76,772	$276	76%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 2 (8)
Stylish Escape/Game Room/4 Brs	$92,922	$403	63%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (11)
Radiance - Single Level Home	$70,261	$237	81%	5	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Rain - Rolling Meadows Home!	$49,721	$247	55%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Great home in quaint Lake Zurich	$87,790	$358	67%	4	3.5	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Des Plaines Home	$63,464	$289	60%	4	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Dream Home! 3 Month+ Rental, Picturesque &Secluded	$57,625	$235	67%	5	2.5	90	$795	❌	❌	✅	Y / Y	⭐️ 5 (22)
Luxury House \| 6BD 2BTH \| KING \| Arlington Heights	$55,700	$171	89%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (14)
Family Haven-Prime location ideal for long stays	$53,425	$247	57%	4	3	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (5)
Spacious Inverness Home ~ 36 Mi to Chicago!	$205,536	$677	82%	4	5	90	$370	❌	❌	❌	Y / Y	⭐️ 5 (3)
Oasis near the City	$75,447	$302	67%	4	4	3	$380	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Architecture Cape cod Bunglow 5 BR .Have FUN	$33,057	$250	35%	4	2	1	$185	❌	❌	❌	Y / Y	⭐️ 4 (16)
Exquisite 4Bed 2bath house luxry Arlington Heights	$112,801	$460	67%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Glamorous Game Rm Home, 4 BRS, 2.5 Bath	$109,008	$438	68%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (13)
Executive Home/ Amazing location/30 night min stay	$51,446	$377	37%	4	4	30	$95	❌	✅	❌	Y / Y	⭐️ 4.8 (4)
“Spacious 4-Bed, 3.5-Bath Home with 6 Beds”	$111,730	$318	96%	4	3.5	19	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Beautiful, Spacious Family Gathering Place	$124,734	$355	96%	4	4	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Happiness-Dwntwn Barrington, 2 decks, Game Room	$73,938	$259	78%	4	1	30	$0	✅	❌	✅	Y / Y	⭐️ 4 (2)
Exquisite 4Bed2bath house kingBD	$86,484	$537	44%	4	2	1	$170	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Lake House	$62,806	$330	52%	5	7	1	$0	❌	✅	❌	Y / N	⭐️ 0 (0)
Renovated & CLEAN! Stocked House with Fenced Yard	$39,563	$235	46%	5	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (99)
Beautiful House Gated Community	$42,822	$300	39%	5	3	3	$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

16.75% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,945	$43,890	$65,835	$87,780	$109,725	$219,450	$658,350
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$412,000	$412,000	$412,000	$412,000	$412,000	$412,000	$412,000
Down Payment	$103,000	$103,000	$103,000	$103,000	$103,000	$103,000	$103,000
Property Appreciation	$15,450	$31,363	$47,754	$64,637	$82,026	$177,116	$735,040
Total Return	$552,395	$590,253	$628,589	$667,417	$706,751	$911,566	$1,908,390

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.75%

Cap Rate

11%

Return on Investment

32.42%

111 E Palatine Rd Palatine, Illinois, 60067

5 bed • 2 bath • 15 guests

Purchase Price

Est. $2,470/mo

Inquire about this property

Contact Agent

Palatine

Zoning

Laws

101

Airbnb Investor Score

$21,945

Annual Profit

11.0%

Cap Rate

16.8%

Cash on Cash

$80,880

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $330/night at 66% occupancy.Projected nightly rate is $346/night at 64% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$82,493

Avg annual revenue

64%

Avg occupancy rate

$346

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

$30k

$90k

$145k

$205k

$21,945

Profit

Revenue

$80,880

Operating Expenses

$24,194

Operating Income

$56,685

Mortgage & Taxes

$34,740

Profit (Cash Flow)

$21,945

$130,950

Cash Investment

Down Payment

$103,000

Renos & Furnishing

$12,500

Closing Costs

$15,450

Total

$130,950

DSCR Ratio

Strong

1.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.75%

Cap Rate

11%

Return on Investment

32.42%

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

$24,442

Deductible property tax

$5,098

Your total deduction

$30,800

Your adjusted annual income

$150,000 - $30,800 = $119,200

Taxes on $119,200 (30%)

$35,760

Your old tax bill

$45,000

Your new tax bill

$35,760

Estimated tax savings

$9,240

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:

0.36 sqft

Year built:

1920

Size:

Type:

MULTI_FAMILY

Parking:

Heating:

Natural Gas, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 0.36 sqft

Building area: -

Garage: Yes

Heating: Natural gas, forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Off Street, Side Apron

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 02231010020000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Palatine High School with 6/10 star rating