BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 112 Honey Hill Dr, Wauconda, IL 60084

3 bed β€’ 3 bath β€’ 9 guests β€’ $639,900

BNB

Calc

Annual Revenue

$45,203

Profit (Cash Flow)

-$17,519

Cap Rate

4.0%

Annual Revenue

$45,203

AirDNA projects $221/night at 56% occupancy ($45,202). Airbtics projects $261/night at 58% occupancy ($55,290). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $221 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,056$44,801$69,214$128,551
Occupancy48%56%70%80%
Nightly Rate$172$212$262$428

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Fox River Grove Home: Pets Welcome!

No image available

$69,663
$179
97%
322$155βŒβŒβœ…Y / Y⭐️ 4.8 (25)
Long Lake Lodge

No image available

$55,005
$206
72%
332$165βŒβŒβœ…Y / Y⭐️ 4.9 (71)
Lake House Retreat Near Navy Base

No image available

$38,714
$212
48%
331$150βŒβŒβœ…Y / Y⭐️ 4.9 (46)
Modern 3 bedroom house, quiet residential street.

No image available

$25,477
$123
53%
322$135βŒβŒβœ…Y / Y⭐️ 4.8 (110)
Pistakee Lake Getaway

No image available

$25,556
$167
37%
322$180βŒβŒβœ…Y / Y⭐️ 4.7 (25)
This is a VACATION spot! With a million dollar view! bring your water toys, or just float right off

No image available

$37,888
$181
53%
321$150βŒβŒβœ…Y / Y⭐️ 4.8 (99)
Cozy French Inspired Cottage in rural setting

No image available

$55,225
$249
60%
323$125❌❌❌Y / Y⭐️ 5 (82)
Lakefront Paradise

No image available

$38,898
$164
61%
322$190❌❌❌Y / Y⭐️ 4.9 (109)
Riverfront Charmer with Character & Entertainment

No image available

$150,080
$535
75%
322$210βŒβœ…βœ…Y / Y⭐️ 5 (44)
3br w/Epic Basement, King Bed-20min to Naval Base

No image available

$40,787
$199
56%
321$0❌❌❌Y / Y⭐️ 5 (54)
Corner Lakefront Property

No image available

$38,236
$186
55%
321$60βŒβŒβœ…Y / Y⭐️ 4.9 (186)
Waterfront - Fox Lake - Bring your boat. 3bd 2bath

No image available

$37,301
$161
62%
324$175βŒβŒβœ…Y / Y⭐️ 4.9 (26)
Emerald 3 br home sleeps 8 king

No image available

$33,112
$251
35%
332$175❌❌❌Y / Y⭐️ 4.7 (22)
#4 The Cozy Cottage

No image available

$51,130
$426
32%
322$125βŒβœ…βœ…Y / Y⭐️ 4.8 (113)
Private Get A Way

No image available

$82,938
$395
56%
332$200βŒβœ…βŒY / Y⭐️ 5 (22)
-Waterfront River Getaway-

No image available

$61,825
$314
48%
342$199βœ…βŒβŒY / Y⭐️ 4.8 (16)
The Adorable "Blue Breeze"!

No image available

$46,397
$168
73%
312$125βŒβŒβœ…Y / Y⭐️ 5 (54)
3 bedroom 3.5 bath duplex in Mundelein

No image available

$42,930
$174
66%
342$160❌❌❌Y / Y⭐️ 4.9 (145)
Historic Vintage Apartment - Spacious w/ KING BED

No image available

$29,592
$187
41%
321$160βœ…βŒβŒY / Y⭐️ 5 (34)
Enjoy Life Right on the Lake with Amazing Views

No image available

$78,349
$248
85%
332$125βŒβŒβœ…Y / Y⭐️ 5 (110)
Mineola Manor

No image available

$64,659
$274
64%
332$200βœ…βŒβŒY / Y⭐️ 5 (14)
Quaint Bungalow, near Great Lakes Naval Base

No image available

$35,851
$112
85%
322$140❌❌❌Y / Y⭐️ 4.8 (198)
Lakefront Home on Beautiful Duck Lake

No image available

$69,148
$239
78%
322$75βŒβŒβœ…Y / Y⭐️ 4.8 (41)
TheGlassCabin@HackmatackRetreat

No image available

$64,021
$184
89%
321$150βŒβŒβœ…Y / Y⭐️ 5 (127)
Cherry Branch Guest House steps to historic Square

No image available

$75,435
$549
37%
341$100βŒβŒβœ…N / Y⭐️ 5 (2)
Charming 1920 Historic Home | Huntley Square | 3BR

No image available

$76,673
$258
80%
322$69βŒβŒβœ…Y / Y⭐️ 5 (66)
Entire Beautiful Wheeling Home

No image available

$32,653
$168
49%
322$165❌❌❌Y / Y⭐️ 4.6 (22)
Modern home. Near naval base, Six flags and Casino

No image available

$42,163
$240
48%
322$0❌❌❌N / Y⭐️ 4.8 (224)
2000 sqft bnb in Historic DT. Near Lake Geneva WI

No image available

$42,982
$213
50%
322$175❌❌❌N / Y⭐️ 4.8 (63)
Urban Farmhouse near O'Hare

No image available

$22,200
$86
67%
321$85❌❌❌Y / Y⭐️ 4.8 (330)
Upscale 3 bed 1.5 bath near Chicago O'Hare Airport

No image available

$55,064
$255
59%
323$0βŒβŒβœ…Y / Y⭐️ 5 (63)
Windjammer, Lakefront Home-Away-From-Home!

No image available

$158,638
$961
45%
323$325βŒβŒβœ…Y / Y⭐️ 5 (22)
Lakefront cottage with gorgeous sunset views

No image available

$66,094
$244
73%
324$135βŒβŒβœ…Y / Y⭐️ 5 (45)
Fox Lake "Funcation" β˜… 3 King Beds β˜… Chain O Lakes

No image available

$33,709
$151
57%
322$185❌❌❌Y / Y⭐️ 4.8 (159)
Hensley’s Cornerstone, Lakefront.

No image available

$102,054
$389
70%
323$200❌❌❌Y / Y⭐️ 4.8 (98)
Nippersink Lakehouse- private pier\ jet ski ramp!

No image available

$44,199
$177
65%
325$190βŒβŒβœ…Y / Y⭐️ 5 (6)
3BR family home with yard & game room, dogs ok

No image available

$21,756
$118
43%
332$190βŒβŒβœ…Y / Y⭐️ 4.8 (14)
Entertain on The Chain! water sports and sauna.

No image available

$81,306
$453
48%
322$160βŒβŒβœ…Y / Y⭐️ 4.9 (111)
Cabin on the chain (Free water sports!)

No image available

$58,441
$426
36%
323$160βŒβŒβœ…Y / Y⭐️ 5 (28)
Relaxing 3 bedroom one level home

No image available

$42,110
$235
47%
322$140❌❌❌Y / Y⭐️ 5 (68)

Return Metrics

-11.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$17,519-$35,038-$52,558-$70,077-$87,596-$175,193-$525,581
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$511,920$511,920$511,920$511,920$511,920$511,920$511,920
Down Payment$127,980$127,980$127,980$127,980$127,980$127,980$127,980
Property Appreciation$19,197$38,969$59,336$80,313$101,919$220,072$913,305
Total Return$641,577$643,831$646,677$650,135$654,222$684,778$1,027,623

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.23%

Cap Rate

4%

Return on Investment

5.1%

property-location

112 Honey Hill Dr Wauconda, IL, 60084

3 bed β€’ 3 bath β€’ 9 guests

Est. $3,069/mo

Agent

This property is for sale!

Contact Agent

-37

Airbnb Investor Score

-$17,519

Annual Profit

4.0%

Cap Rate

-11.2%

Cash on Cash

$45,203

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $221/night at 56% occupancy ($45,202.59). Airbtics projects $261/night at 58% occupancy ($55,290).

Top 53% of comparables

Top 48% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$55,706

Avg annual revenue

58%

Avg occupancy rate

$261

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$65k

$110k

$160k

Sign up to see the data on 40 all comparables

-$17,519

Profit

Revenue

$45,203

Operating Expenses

$19,556

Operating Income

$25,646

Mortgage & Taxes

$43,166

Profit (Cash Flow)

-$17,519

$155,927

Cash Investment

Down Payment

$127,980

Renos & Furnishing

$8,750

Closing Costs

$19,197

Total

$155,927

DSCR Ratio

Weak

0.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.23%

Cap Rate

4%

Profit (Cummulative)

-$17,519

$511,920

$8,750

$19,197

$0

Total Gain

$7,964

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

$30,370

Deductible property tax

$6,335

Your total deduction

$156,103

Your adjusted annual income

$150,000 - $156,103 = -$6,103


Taxes on -$6,103 (30%)

-$1,831

Your old tax bill

$45,000

Your new tax bill

-$1,831


Estimated tax savings

$46,831

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:

-

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -