BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 142 Kingsport Dr, South Elgin, IL 60177

3 bed โ€ข 2 bath โ€ข 9 guests โ€ข $339,840

BNB

Calc

Annual Revenue

$48,753

Profit (Cash Flow)

$5,810

Cap Rate

8.5%

Annual Revenue

$48,753

AirDNA projects $188/night at 71% occupancy ($48,752). Airbtics projects $214/night at 68% occupancy ($53,150). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $188 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,498$51,114$75,290$97,487
Occupancy60%68%80%86%
Nightly Rate$172$201$250$301

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Riverfront rental with fun activity

No image available

$40,641
$198
55%
311$40โŒโŒโŒY / Yโญ๏ธ 4.9 (227)
Lovely river retreat near restaurants and parks

No image available

$44,739
$250
48%
332$150โŒโŒโŒY / Yโญ๏ธ 5 (75)
โ€œSt Genevaโ€ River View-7 minutes to the QCenter

No image available

$27,860
$130
57%
312$75โŒโŒโŒY / Yโญ๏ธ 5 (216)
Bodacious In Town Bungalow Walkable to Downton

No image available

$59,257
$246
64%
311$150โŒโŒโœ…Y / Yโญ๏ธ 4.8 (97)
Eclectic Ranch Home with Large Private Fenced Yard

No image available

$56,620
$188
78%
312$150โŒโŒโœ…Y / Yโญ๏ธ 4.9 (50)
St. Charles Riverview Retreat

No image available

$72,148
$250
76%
331$140โŒโŒโœ…Y / Yโญ๏ธ 4.9 (41)
Fabulous Fox Valley Farmhouse - senior friendly

No image available

$67,173
$384
47%
333$169โŒโŒโœ…Y / Yโญ๏ธ 5 (32)
Suburban Serenity~Grill, Fire pit, Big yard~

No image available

$47,690
$169
74%
312$175โŒโŒโœ…Y / Yโญ๏ธ 5 (34)
Emerald 3 br home sleeps 8 king

No image available

$33,112
$251
35%
332$175โŒโŒโŒY / Yโญ๏ธ 4.7 (22)
Modern & Clean 3 Bedroom Ranch House with Sunroom

No image available

$51,574
$197
68%
312$129โŒโŒโŒY / Yโญ๏ธ 5 (75)
Beautiful Single Family,Low Cleaning Fee. Free Prk

No image available

$53,617
$207
66%
332$149โŒโŒโŒY / Yโญ๏ธ 4.8 (59)
Cozy Retreat in a Prime location

No image available

$58,690
$204
76%
332$159โŒโŒโŒY / Yโญ๏ธ 4.9 (28)
Geneva Guesthouse: A Spacious and Comfortable Home

No image available

$98,248
$350
74%
342$150โŒโŒโŒY / Yโญ๏ธ 5 (14)
River Front 3 bed 2 bath! Custom luxury getaway!

No image available

$45,140
$132
91%
324$135โŒโŒโŒY / Yโญ๏ธ 4.9 (139)
Cheerful 3- Bedroom!

No image available

$63,856
$228
76%
312$100โŒโŒโŒY / Yโญ๏ธ 5 (59)
Home away from home

No image available

$45,855
$190
65%
3131$120โŒโŒโœ…Y / Yโญ๏ธ 4.9 (119)
St Charles, IL Spacious Lower Level Walkout 4 Beds

No image available

$35,312
$134
72%
313$0โŒโŒโœ…Y / Yโญ๏ธ 4.9 (69)
Single-Level, Pet-Friendly Gem

No image available

$54,678
$178
83%
314$75โŒโŒโœ…Y / Yโญ๏ธ 4.9 (73)
The Main Event Game House on the Huntley Square!

No image available

$39,138
$122
84%
311$90โŒโŒโœ…Y / Yโญ๏ธ 5 (64)
Remodeled home with large, private outdoor area!

No image available

$43,570
$247
44%
311$175โŒโŒโŒY / Yโญ๏ธ 5 (71)
Lake Zurich Retreat Cozy Wi-Fi

No image available

$36,380
$192
48%
311$200โŒโŒโœ…Y / Yโญ๏ธ 4.8 (15)
California Ranch on Acre Lot - Hot Tub & Sauna

No image available

$59,441
$169
93%
322$110โŒโœ…โœ…Y / Yโญ๏ธ 4.8 (88)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed

No image available

$45,869
$146
84%
322$60โŒโŒโŒY / Yโญ๏ธ 5 (131)
Modern Lagoon 3 br entire house sleeps 8. King bed

No image available

$34,412
$137
67%
321$50โŒโŒโŒY / Yโญ๏ธ 5 (218)
The Smiling Dog Farmhouse

No image available

$45,972
$138
88%
322$100โŒโŒโœ…Y / Yโญ๏ธ 5 (51)
Sprawling private fenced home with pond view!

No image available

$45,324
$327
37%
3331$175โŒโŒโœ…Y / Yโญ๏ธ 4.9 (52)
Newly Renovated Home Near Naperville Downtown

No image available

$77,665
$299
70%
333$200โŒโŒโŒY / Yโญ๏ธ 5 (88)
Historic cottage in the heart of downtown Geneva

No image available

$81,592
$266
83%
322$120โŒโŒโœ…Y / Yโญ๏ธ 5 (56)
Geneva Island Park Retreat

No image available

$40,730
$223
49%
322$75โŒโŒโŒY / Yโญ๏ธ 5 (22)
InstaWorthy! Modern Gem, Perfect Family Getaway -

No image available

$57,996
$188
80%
322$150โœ…โŒโœ…Y / Yโญ๏ธ 4.9 (90)
Near Chicago & Oโ€™Hare/ King Bed / High-Speed Wi-Fi

No image available

$46,424
$190
63%
321$150โŒโŒโŒY / Yโญ๏ธ 4.9 (73)
King Bed, High-Speed WiFi, Large Deck & Playground

No image available

$47,162
$174
67%
321$165โŒโŒโœ…Y / Yโญ๏ธ 4.8 (102)
The Train Conductor's Cottage

No image available

$41,187
$127
86%
322$100โŒโŒโŒY / Yโญ๏ธ 4.9 (122)
Blue Door Cottage, Hot Tub & updated 3 BDR ranch

No image available

$68,304
$217
86%
323$0โŒโœ…โŒY / Yโญ๏ธ 5 (28)
Unique Home w/King bed Sleeps 8 with Theater room

No image available

$62,775
$242
68%
342$150โœ…โŒโœ…Y / Yโญ๏ธ 5 (10)
Cozy Home 3BD 2 BA: Central; I-88/Outlet Mall/Park

No image available

$46,207
$181
67%
332$125โŒโŒโŒY / Yโญ๏ธ 4.7 (26)
Modern Comfort King Gazebo Wi-Fi Glen Ellyn

No image available

$65,064
$280
61%
332$220โŒโŒโœ…Y / Yโญ๏ธ 4.2 (14)
The Davis House,

No image available

$80,590
$325
67%
333$175โŒโŒโœ…Y / Yโญ๏ธ 5 (7)
Charming 1920 Historic Home | Huntley Square | 3BR

No image available

$76,673
$258
80%
322$69โŒโŒโœ…Y / Yโญ๏ธ 5 (66)
Cozy French Inspired Cottage in rural setting

No image available

$55,225
$249
60%
323$125โŒโŒโŒY / Yโญ๏ธ 5 (82)

Return Metrics

6.7% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,810$11,620$17,431$23,241$29,051$58,103$174,311
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$271,872$271,872$271,872$271,872$271,872$271,872$271,872
Down Payment$67,968$67,968$67,968$67,968$67,968$67,968$67,968
Property Appreciation$10,195$20,696$31,512$42,652$54,127$116,876$485,040
Total Return$355,845$372,157$388,783$405,734$423,019$514,820$999,192

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.7%

Cap Rate

8.45%

Return on Investment

22.32%

property-location

142 Kingsport Dr South Elgin, IL, 60177

3 bed โ€ข 2 bath โ€ข 9 guests

Est. $1,630/mo

Agent

This property is for sale!

Contact Agent

51

Airbnb Investor Score

$5,810

Annual Profit

8.5%

Cap Rate

6.7%

Cash on Cash

$48,753

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $188/night at 71% occupancy ($48,752.76). Airbtics projects $214/night at 68% occupancy ($53,150).

Top 46% of comparables

Top 66% 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.

$53,847

Avg annual revenue

68%

Avg occupancy rate

$214

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$50k

$75k

$100k

Sign up to see the data on 40 all comparables

$5,810

Profit

Revenue

$48,753

Operating Expenses

$20,018

Operating Income

$28,735

Mortgage & Taxes

$22,925

Profit (Cash Flow)

$5,810

$86,663

Cash Investment

Down Payment

$67,968

Renos & Furnishing

$8,500

Closing Costs

$10,195

Total

$86,663

DSCR Ratio

Strong

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.7%

Cap Rate

8.45%

Profit (Cummulative)

$5,810

$271,872

$8,500

$10,195

$0

Total Gain

$19,344

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

$16,129

Deductible property tax

$3,364

Your total deduction

$68,945

Your adjusted annual income

$150,000 - $68,945 = $81,055


Taxes on $81,055 (30%)

$24,317

Your old tax bill

$45,000

Your new tax bill

$24,317


Estimated tax savings

$20,683

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: 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: -