BNBCalc Short Term Rental Investment Analysis 1519 W Thomas St, Chicago, IL 60642, USA

2 bed • 2 bath • 5 guests • $415,000

BNB

Calc

Annual Revenue

$67,424

Profit (Cash Flow)

$10,453

Cap Rate

10.8%

Annual Revenue

$67,424

AirDNA projects $188/night at 71% occupancy ($48,752).

BNB Calc projects a 71% occupancy rate, $260 rate per night.

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

Return Metrics

15.72% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,452	$20,905	$31,357	$41,810	$52,262	$104,525	$313,575
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,238	$8,757	$13,574	$18,710	$24,186	$57,499	$373,500
Down Payment	$41,500	$41,500	$41,500	$41,500	$41,500	$41,500	$41,500
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$68,640	$96,435	$124,913	$154,107	$184,047	$346,249	$1,320,889

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.72%

Cap Rate

10.83%

Return on Investment

40.84%

1519 W Thomas St Chicago, Illinois, 60642-3919

2 bed • 2 bath • 5 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$67,424

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,453

Profit

Revenue

$67,424

Operating Expenses

$22,445

Operating Income

$44,979

Mortgage & Taxes

$34,526

Profit (Cash Flow)

$10,453

$66,450

Cash Investment

Down Payment

$41,500

Renos & Furnishing

$12,500

Closing Costs

$12,450

Total

$66,450

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.72%

Cap Rate

10.83%

Return on Investment

40.84%

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

$23,730

Deductible property tax

$4,565

Your total deduction

$30,344

Your adjusted annual income

$150,000 - $30,344 = $119,656

Taxes on $119,656 (30%)

$35,897

Your old tax bill

$45,000

Your new tax bill

$35,897

Estimated tax savings

$9,103

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com