BNBCalc Short Term Rental Investment Analysis 1147 Wenonah Ave, Oak Park, IL 60304

5 bed • 5 bath • 15 guests • $975,000

BNB

Calc

Annual Revenue

$85,789

Profit (Cash Flow)

-$4,814

Cap Rate

6.3%

Annual Revenue

$85,789

AirDNA projects $367/night at 64% occupancy ($85,788). Airbtics projects $352/night at 68% occupancy ($87,424). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $367 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,951	$80,866	$138,830	$193,519
Occupancy	57%	66%	85%	90%
Nightly Rate	$260	$318	$427	$551

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urban Hideouts 1,2,& 3 - Entire Building, EZ Parki	$146,746	$391	92%	5	3	1	$307	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
5 Bedroom - Next to Restaurants and Shopping	$90,168	$318	71%	5	3	1	$400	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
3 Apartments 1 blk to Metra, EZPark, Grill, Safe	$160,922	$463	85%	5	3	1	$358	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Spacious 5-BR House next to Transit with Parking	$142,271	$562	66%	5	3	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Home in Chicago	$106,082	$535	53%	5	3	3	$240	❌	❌	❌	Y / Y	⭐️ 5 (21)
Spacious 5-BR Apt next to transit Free Parking	$85,582	$354	62%	5	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.9 (70)
King Bed, 4 Queen, Frank Loyd Wright District	$135,141	$390	91%	5	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (5)
Full 2-Floor Apt in Chicago, 9 Beds + Free Parking	$45,845	$202	56%	5	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (63)
Near city 5 BR, 2bath, 2 living room private home	$72,151	$315	58%	5	2	2	$150	❌	❌	✅	Y / N	⭐️ 5 (4)
5 Bedrooms 2 Full Bathrooms 1 parking space	$60,204	$210	77%	5	2	4	$169	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Massive home with outdoor hot tub!	$64,746	$305	58%	5	4	3	$0	❌	✅	❌	Y / N	⭐️ 0 (0)
Beautiful Home - 5BD/3BTH - Brookfield!	$124,715	$600	56%	5	3	3	$215	❌	❌	✅	Y / Y	⭐️ 5 (9)
Music Hot Spot’s Main Level	$38,575	$113	86%	5	2	4	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
DaQuietPLACEtoRELAX/5bdrm/15Min Downtown/8mMidway.	$27,318	$216	32%	5	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Fully Remodeled Large Home	$106,697	$317	90%	5	2	4	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (26)

Return Metrics

-2.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,814	-$9,628	-$14,443	-$19,257	-$24,072	-$48,144	-$144,432
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$780,000	$780,000	$780,000	$780,000	$780,000	$780,000	$780,000
Down Payment	$195,000	$195,000	$195,000	$195,000	$195,000	$195,000	$195,000
Property Appreciation	$29,250	$59,377	$90,408	$122,371	$155,292	$335,318	$1,391,580
Total Return	$999,435	$1,024,748	$1,050,965	$1,078,113	$1,106,220	$1,262,174	$2,222,148

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.02%

Cap Rate

6.25%

Return on Investment

14.32%

1147 Wenonah Ave Oak Park, IL, 60304

5 bed • 5 bath • 15 guests

Purchase Price

Est. $4,676/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$4,814

Annual Profit

6.3%

Cap Rate

-2.0%

Cash on Cash

$85,789

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $367/night at 64% occupancy.Projected nightly rate is $352/night at 68% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$93,810

Avg annual revenue

68%

Avg occupancy rate

$352

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

$25k

$70k

$115k

$160k

-$4,814

Profit

Revenue

$85,789

Operating Expenses

$24,833

Operating Income

$60,956

Mortgage & Taxes

$65,770

Profit (Cash Flow)

-$4,814

$237,500

Cash Investment

Down Payment

$195,000

Renos & Furnishing

$13,250

Closing Costs

$29,250

Total

$237,500

DSCR Ratio

Weak

0.93

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.02%

Cap Rate

6.25%

Return on Investment

14.32%

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

$46,275

Deductible property tax

$9,653

Your total deduction

$103,235

Your adjusted annual income

$150,000 - $103,235 = $46,765

Taxes on $46,765 (30%)

$14,030

Your old tax bill

$45,000

Your new tax bill

$14,030

Estimated tax savings

$30,970

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -