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 170 N Marion St 10, Oak Park, IL 60301

2 bed β€’ 2 bath β€’ 6 guests β€’ $369,900

BNB

Calc

Annual Revenue

$39,213

Profit (Cash Flow)

-$4,517

Cap Rate

5.5%

Annual Revenue

$39,213

AirDNA projects $176/night at 61% occupancy ($39,212). Airbtics projects $153/night at 69% occupancy ($38,558). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $176 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,632$38,023$48,816$57,479
Occupancy65%68%78%79%
Nightly Rate$124$140$155$180

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
Long stays welcome@warm&cute vintage 2BR

No image available

$42,050
$132
77%
211$50❌❌❌Y / Y⭐️ 4.8 (538)
Garden Condo W/ Desk and free kids toys

No image available

$26,959
$89
66%
211$130βŒβŒβœ…N / Y⭐️ 4.7 (201)
Modern 2 Bedroom w/King Bed, Free Parking & Pets!

No image available

$32,980
$117
68%
212$130βŒβŒβœ…Y / Y⭐️ 4.8 (66)
Central Oak Park Near Everything!

No image available

$36,395
$140
68%
212$50❌❌❌Y / Y⭐️ 5 (44)
Stunning 2bd 1bath w/free parking, W/D & fireplace

No image available

$41,126
$148
66%
211$125βŒβŒβœ…Y / Y⭐️ 4.9 (109)
A quiet stay while you are away

No image available

$23,536
$93
61%
211$85❌❌❌Y / Y⭐️ 5 (162)
Large Renovated 1st FL Suite Forest Park/Oak Park

No image available

$36,168
$136
65%
213$120βŒβŒβœ…Y / Y⭐️ 4.9 (128)
Eclectic Beauty *Walk to Everything*

No image available

$47,229
$153
79%
213$150βŒβŒβœ…Y / Y⭐️ 5 (105)
The Maple Place

No image available

$66,835
$396
45%
212$50βŒβŒβœ…Y / Y⭐️ 4.8 (17)
2QB Frank Lloyd Wright, free parking, CTA & Metra

No image available

$44,968
$148
80%
213$120❌❌❌Y / Y⭐️ 5 (35)
Cozy Two Bedroom Apartment in Downtown Forest Park

No image available

$41,653
$132
78%
212$120❌❌❌N / Y⭐️ 4.8 (217)
Downtown|King|Rooftop|Fitness|Top Flr City View

No image available

$55,771
$190
76%
211$95❌❌❌Y / Y⭐️ 4.8 (55)
Historic 2 Bedroom in Frank Lloyd Wright District

No image available

$48,257
$158
78%
213$95βŒβŒβœ…Y / Y⭐️ 5 (65)
Lovely 2-bedroom rental in the heart of Oak Park

No image available

$60,634
$166
90%
222$129❌❌❌Y / Y⭐️ 5 (89)
Award winning historical building in Oak Park

No image available

$17,934
$98
50%
213$0❌❌❌Y / Y⭐️ 4.8 (33)

Return Metrics

-4.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,517-$9,034-$13,551-$18,069-$22,586-$45,173-$135,519
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$295,920$295,920$295,920$295,920$295,920$295,920$295,920
Down Payment$73,980$73,980$73,980$73,980$73,980$73,980$73,980
Property Appreciation$11,097$22,526$34,299$46,425$58,915$127,214$527,944
Total Return$376,479$383,392$390,647$398,256$406,228$451,941$762,324

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.93%

Cap Rate

5.52%

Return on Investment

11.15%

property-location

170 N Marion St 10 Oak Park, IL, 60301

2 bed β€’ 2 bath β€’ 6 guests

Est. $1,774/mo

Agent

This property is for sale!

Contact Agent

-7

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.82

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%

Profit (Cummulative)

-$4,517

$295,920

$6,500

$11,097

$0

Total Gain

$10,214

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

$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: -