112 Honey Hill Dr Wauconda, IL, 60084
3 bed β’ 3 bath β’ 9 guests
Est. $3,069/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.23%
Cap Rate
4%
STR Tax Calculator (USA)
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: -