170 N Marion St 10 Oak Park, IL, 60301
2 bed β’ 2 bath β’ 6 guests
Est. $1,774/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$4,517
Annual Profit
5.5%
Cap Rate
-4.9%
Cash on Cash
$39,213
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $176/night at 61% occupancy ($39,212.59). Airbtics projects $153/night at 69% occupancy ($38,558).
Top 81% of comparables
Top 14% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$41,499
Avg annual revenue
69%
Avg occupancy rate
$153
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$50k
$70k
Sign up to see the data on 15 all comparables
-$4,517
Profit
Revenue
$39,213
Operating Expenses
$18,778
Operating Income
$20,435
Mortgage & Taxes
$24,952
Profit (Cash Flow)
-$4,517
$91,577
Cash Investment
Down Payment
$73,980
Renos & Furnishing
$6,500
Closing Costs
$11,097
Total
$91,577
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.93%
Cap Rate
5.52%
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
$17,556
Deductible property tax
$3,662
Your total deduction
$85,059
Your adjusted annual income
$150,000 - $85,059 = $64,941
Taxes on $64,941 (30%)
$19,482
Your old tax bill
$45,000
Your new tax bill
$19,482
Estimated tax savings
$25,518
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- 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: -