BNBCalc Short Term Rental Investment Analysis 129 E Robinhood Way, Bolingbrook, IL 60440

3 bed • 2 bath • 9 guests • $399,999

BNB

Calc

Annual Revenue

$58,709

Profit (Cash Flow)

$10,414

Cap Rate

9.3%

Annual Revenue

$58,709

AirDNA projects $282/night at 57% occupancy ($58,709). Airbtics projects $214/night at 69% occupancy ($53,931). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $282 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,316	$55,237	$72,521	$83,524
Occupancy	62%	65%	77%	84%
Nightly Rate	$190	$221	$239	$247

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Artist’s home	$33,202	$150	58%	3	2	3	$99	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
The Sunshine Spot	$46,512	$168	66%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (96)
Professionally Sanitized - Dome Away From Home	$70,165	$274	62%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Entire home - Fooseball - Xbox - Myx fitness bike	$70,966	$245	75%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (65)
Comfort & Convenience 3bd, 1.5 Near Hwy & Mall	$35,273	$187	47%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Dog Friendly Cozy North Naperville 3 BED/2 BA Home	$84,625	$219	94%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Modern Oasis King \|Close to Hwy\| 25 min -> Chicago	$56,617	$233	64%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (25)
Spacious 3BR home. Great for families, near parks.	$64,072	$223	78%	3	2	2	$59	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
Serenity King\|7 min -> Hwy & Mall\|Backyard	$48,729	$202	63%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.6 (15)
Dog & Family Friendly Cottage, Quiet Neighborhood	$80,805	$242	83%	3	1	30	$205	❌	❌	✅	Y / Y	⭐️ 5 (27)

Return Metrics

10.36% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,414	$20,828	$31,243	$41,657	$52,072	$104,144	$312,433
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,999	$319,999	$319,999	$319,999	$319,999	$319,999	$319,999
Down Payment	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999	$79,999
Property Appreciation	$11,999	$24,359	$37,090	$50,203	$63,709	$137,566	$570,903
Total Return	$422,413	$445,187	$468,333	$491,860	$515,780	$641,709	$1,283,335

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.36%

Cap Rate

9.34%

Return on Investment

26.21%

129 E Robinhood Way Bolingbrook, IL, 60440

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,919/mo

This property is for sale!

Contact Agent

Bolingbrook

Zoning

Laws

Airbnb Investor Score

$10,414

Annual Profit

9.3%

Cap Rate

10.4%

Cash on Cash

$58,709

Annual Revenue

BNBCalc predicts this property will get $214 per night with 69% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$59,096

Avg annual revenue

69%

Avg occupancy rate

$214

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

$30k

$50k

$65k

$85k

$10,414

Profit

Revenue

$58,709

Operating Expenses

$21,312

Operating Income

$37,397

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$10,414

$100,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,500

Closing Costs

$12,000

Total

$100,500

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.36%

Cap Rate

9.34%

Return on Investment

26.21%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$30,386

Your adjusted annual income

$150,000 - $30,386 = $119,614

Taxes on $119,614 (30%)

$35,884

Your old tax bill

$45,000

Your new tax bill

$35,884

Estimated tax savings

$9,116

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: Yes

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: -