16758 Arbor Creek Dr Plainfield, Illinois, 60586
2 bed • 1 bath • 3 guests
Est. $2,446/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$16,751
Annual Profit
3.5%
Cap Rate
-13.6%
Cash on Cash
$36,013
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 56% occupancy.Projected nightly rate is $145/night at 68% occupancy.
Top 51% of comparables
Top 41% 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.
$37,812
Avg annual revenue
68%
Avg occupancy rate
$145
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$75k
Sign up to see the data on 40 all comparables
-$16,752
Profit
Revenue
$36,013
Operating Expenses
$18,362
Operating Income
$17,651
Mortgage & Taxes
$34,403
Profit (Cash Flow)
-$16,752
$123,550
Cash Investment
Down Payment
$102,000
Renos & Furnishing
$6,250
Closing Costs
$15,300
Total
$123,550
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.55%
Cap Rate
3.46%
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
$24,205
Deductible property tax
$5,049
Your total deduction
$68,139
Your adjusted annual income
$150,000 - $68,139 = $81,861
Taxes on $81,861 (30%)
$24,558
Your old tax bill
$45,000
Your new tax bill
$24,558
Estimated tax savings
$20,442
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:
0.31 sqft
Year built:
2001
Size:
2,768 sqft
Type:
SINGLE_FAMILY
Parking:
3
Heating:
Natural Gas, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.31 sqft
- Building area: 2,768 sqft
- Garage: Yes
- Heating: Natural gas, forced air
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Asphalt, Garage Door Opener, On Site, Garage Owned, Attached, Garage
- Amenities: -
- Price per square foot: $184
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0603261070010000
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Timber Ridge Middle School with 6/10 star rating
- High School: Plainfield Central High School with 6/10 star rating