BNBCalc Short Term Rental Investment Analysis 116 S Prospect St, Wheaton, IL 60187

3 bed • 2 bath • 9 guests • $3,200

BNB

Calc

Annual Revenue

$55,225

Profit (Cash Flow)

$34,150

Cap Rate

1073.9%

Annual Revenue

$55,225

AirDNA projects $253/night at 53% occupancy ($48,975). Airbtics projects $210/night at 72% occupancy ($55,224). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 72% occupancy rate, $210 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,392	$61,696	$68,943	$76,760
Occupancy	55%	78%	89%	100%
Nightly Rate	$191	$207	$230	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 3B\|Easy Access no stairs	$37,507	$168	61%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Clean Home w/ZOOM Minutes from Woodfield Sleeps 12	$63,245	$225	74%	3	2	2	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Western Suburban Wonder- Near Oakbrook	$45,004	$232	53%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Oak Park Abode	$85,747	$250	91%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Family Home in Bartlett 3 Bed Rooms for 7 Guests	$46,557	$240	53%	3	3	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (1)
Modern Townhome \| Private \| Great Amenities	$75,762	$207	100%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Explore Geneva @ 3BD/1BA Fox River retreat	$22,672	$183	28%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (106)
Close to everything townhouse	$70,355	$189	100%	3	3	1	$50	❌	❌	❌	Y / N	⭐️ 0 (0)
Scarlet Star, K & Q Beds, Pet Friendly	$60,148	$198	83%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
The View w/ Game Room & Gym	$64,709	$208	85%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (16)

Return Metrics

369.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,149	$68,299	$102,449	$136,599	$170,748	$341,497	$1,024,493
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,560	$2,560	$2,560	$2,560	$2,560	$2,560	$2,560
Down Payment	$640	$640	$640	$640	$640	$640	$640
Property Appreciation	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	$37,445	$71,694	$105,946	$140,200	$174,458	$345,798	$1,032,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

369.74%

Cap Rate

1,073.92%

Return on Investment

371.12%

116 S Prospect St Wheaton, IL, 60187

3 bed • 2 bath • 9 guests

Purchase Price

Est. $15/mo

This property is for sale!

Contact Agent

10567

Airbnb Investor Score

$34,149

Annual Profit

1073.9%

Cap Rate

369.7%

Cash on Cash

$55,225

Annual Revenue

BNBCalc predicts this property will get $210 per night with 72% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$57,170

Avg annual revenue

72%

Avg occupancy rate

$210

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

$65k

$85k

$34,150

Profit

Revenue

$55,225

Operating Expenses

$20,859

Operating Income

$34,366

Mortgage & Taxes

$216

Profit (Cash Flow)

$34,150

$9,236

Cash Investment

Down Payment

$640

Renos & Furnishing

$8,500

Closing Costs

$96

Total

$9,236

DSCR Ratio

Strong

159.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

369.74%

Cap Rate

1,073.92%

Return on Investment

371.12%

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

$152

Deductible property tax

$32

Your total deduction

-$32,660

Your adjusted annual income

$150,000 - -$32,660 = $182,660

Taxes on $182,660 (30%)

$54,798

Your old tax bill

$45,000

Your new tax bill

$54,798

Estimated tax savings

-$9,798

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -