BNBCalc Short Term Rental Investment Analysis 1209 W Daniel St

3 bed • 2 bath • 6 guests • $219,000

BNB

Calc

Annual Revenue

$33,310

Profit (Cash Flow)

$1,315

Cap Rate

7.0%

Annual Revenue

$33,310

AirDNA projects $190/night at 48% occupancy ($33,310). Airbtics projects $161/night at 55% occupancy ($32,342). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,017	$29,521	$48,969	$78,593
Occupancy	38%	53%	71%	82%
Nightly Rate	$125	$146	$182	$255

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Gallery and Garden Retreat Home	$75,751	$245	82%	3	1	2	$120	❌	✅	✅	Y / Y	⭐️ 4.9 (62)
Home in Champaign	$30,107	$97	78%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Mid-century 3b2.5b Smart Ranch near UIUC	$21,021	$159	35%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Bright Bungalow in Excellent Location.	$27,317	$93	76%	3	1	1	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (186)
Colorful and clean! Quiet street, pets welcome. ✨	$79,897	$255	85%	3	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (155)
Nestle On New Street	$26,213	$134	49%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern Bungalow 3BR Home near downtown & UI campus	$40,259	$154	67%	3	1	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (78)
Comfy Champaign 3 Bedroom House	$20,843	$155	36%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (20)
Sir Charles	$14,804	$128	30%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (37)
Your Park Haven near the University of Illinois.	$30,299	$117	67%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
Cozy Cottage in Central Champaign Near UIUC Campus	$15,117	$113	33%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
The Incomparable 3 in 1	$27,612	$82	92%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Charming 3bd 2b - Close to Campus and Downtown!	$21,126	$148	39%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Old Champaign : A pilots’ retreat w/ parking.	$23,888	$182	33%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Brick Road Retreat	$26,170	$201	35%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.5 (43)
Azure Place - a refreshing 3-Bedroom retreat	$71,727	$386	50%	3	1	10	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
Upper level of home w/fence/yard	$24,369	$105	60%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Monica and Bill's After Hours	$23,741	$180	35%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (180)
Hessel BnB - The best location and amenities in CU	$25,452	$82	79%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (127)
3BR Charming Home, 10 Min Walk to DT Champaign	$20,303	$134	38%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (261)
Cheerful 3-bedroom home in a great neighborhood!	$27,573	$145	50%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (40)
Home Away from Home near University of Illinois!	$36,126	$152	62%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
Beautiful creekside house near UIUC	$30,569	$174	46%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (33)
Beautiful corner view loft in downtown Champaign.	$36,385	$184	52%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (59)
Warm and inviting townhome on quite cul-de-sac	$30,852	$157	49%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Green House	$29,756	$134	55%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Charming House in Champaign Near Local Bakery	$51,682	$202	67%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Beautiful Riverside House in Quiet Community	$30,907	$209	40%	3	3	2	$90	❌	❌	❌	Y / Y	⭐️ 4.6 (42)
Lovely ranch home close to U of I.	$25,892	$95	71%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (420)
3 bedroom home in quite neighborhood	$21,757	$142	38%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (25)
3Bd1 ba Home Near Dwntwn Champaign, I-72 & I-74	$25,606	$132	53%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Newly Remodeled 3 bdrm - 3 mins to Downtown/Campus	$79,728	$298	72%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Charming, Clean Home Near Campus	$74,309	$257	79%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (63)
Brett House	$29,583	$137	53%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
The Illini Game House \| near UIUC \| Campus Town	$40,488	$132	82%	3	2	10	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (86)
Spacious home close to UofI stadiums & Hessel Park	$25,633	$95	69%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (323)
Modern and Spacious 3b2b Smart Ranch near UIUC	$36,031	$164	59%	3	2	1	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Cozy Champaign Home	$34,422	$99	95%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (218)

Return Metrics

1.88% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,314	$2,629	$3,944	$5,258	$6,573	$13,146	$39,440
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$164,250	$164,250	$164,250	$164,250	$164,250	$164,250	$164,250
Down Payment	$54,750	$54,750	$54,750	$54,750	$54,750	$54,750	$54,750
Property Appreciation	$6,570	$13,337	$20,307	$27,486	$34,881	$75,317	$312,570
Total Return	$226,884	$234,966	$243,251	$251,745	$260,454	$307,464	$571,010

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.88%

Cap Rate

6.98%

Return on Investment

14.18%

1209 W Daniel St Champaign, Illinois, 61821-4513

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,050/mo

This property is for sale!

Contact Agent

Champaign

Zoning

Laws

$33,310

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 48% occupancy.Projected nightly rate is $161/night at 55% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$33,750

Avg annual revenue

55%

Avg occupancy rate

$161

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

$10k

$35k

$55k

$80k

$1,315

Profit

Revenue

$33,310

Operating Expenses

$18,010

Operating Income

$15,300

Mortgage & Taxes

$13,985

Profit (Cash Flow)

$1,315

$69,820

Cash Investment

Down Payment

$54,750

Renos & Furnishing

$8,500

Closing Costs

$6,570

Total

$69,820

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.88%

Cap Rate

6.98%

Return on Investment

14.18%

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

$9,744

Deductible property tax

$2,168

Your total deduction

$21,692

Your adjusted annual income

$150,000 - $21,692 = $128,308

Taxes on $128,308 (30%)

$38,492

Your old tax bill

$45,000

Your new tax bill

$38,492

Estimated tax savings

$6,508

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:

1938

Size:

984 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
402 S James St	3	1	1,472	-	1952	$250,000	-
1404 Mayfair Rd	3	2	1,473	-	1958	$236,000	-
917 W University Ave	4	2	1,541	-	1928	$580,000	-
1802 Meadow Dr	4	1	1,643	-	1955	$130,000	-
812 S Fair St	3	1	1,080	-	1955	$197,000	-
814 W Clark St	3	1	1,326	-	1928	$185,000	-
1205 W Daniel St	-	1	1,104	-	1950	$180,000	-
1201 W Green St	-	1	1,013	-	1949	$140,000	-
716 S Lynn St	-	1	840	-	1938	$0	-
805 S Victor St	4	2	1,330	-	1955	$180,000	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: -

Lot size: -

Building area: 984 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 432014253007

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $76,210

County Est. Land Value: $66,540

Assessed Land Value: $22,180

County Est. Structure Value: $162,090

Market Estimate: -

Ownership

Name: William Pagliuca

Owner Occupied: Yes

Owner Mailing Address: 1209 W Daniel St, Champaign, IL 61821

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No