1311 S Harvey Ave Berwyn, Illinois, 60402
4 bed • 2 bath • 12 guests
Est. $1,199/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$23,799
Annual Profit
16.3%
Cap Rate
35.0%
Cash on Cash
$62,457
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 58% occupancy.Projected nightly rate is $285/night at 60% occupancy.
Top 48% of comparables
Top 44% 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.
$66,300
Avg annual revenue
60%
Avg occupancy rate
$285
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$140k
$205k
Sign up to see the data on 40 all comparables
$23,800
Profit
Revenue
$62,457
Operating Expenses
$21,799
Operating Income
$40,657
Mortgage & Taxes
$16,857
Profit (Cash Flow)
$23,800
$67,977
Cash Investment
Down Payment
$49,980
Renos & Furnishing
$10,500
Closing Costs
$7,497
Total
$67,977
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
35.01%
Cap Rate
16.26%
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
$11,861
Deductible property tax
$2,474
Your total deduction
$2,406
Your adjusted annual income
$150,000 - $2,406 = $147,594
Taxes on $147,594 (30%)
$44,278
Your old tax bill
$45,000
Your new tax bill
$44,278
Estimated tax savings
$722
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:
3,149 sqft
Year built:
1909
Size:
1,386 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Natural Gas, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 3,149 sqft
- Building area: 1,386 sqft
- Garage: Yes
- Heating: Natural gas, forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: On Site, Garage Owned, Attached, Garage
- Amenities: Range, Microwave, Dishwasher, Refrigerator, Washer, Dryer
- Price per square foot: $180
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 16201100050000
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $134,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Karel Havlicek Elementary School with 5/10 star rating
- Middle School: Lincoln Middle School with 5/10 star rating
- High School: J Sterling Morton West High School with 2/10 star rating