BNBCalc Short Term Rental Investment Analysis 1700 Des Plaines Ave, Park Ridge, IL 60068

4 bed • 2 bath • 12 guests • $829,000

BNB

Calc

Annual Revenue

$63,279

Profit (Cash Flow)

-$14,549

Cap Rate

5.0%

Annual Revenue

$63,279

AirDNA projects $315/night at 55% occupancy ($63,278). Airbtics projects $299/night at 57% occupancy ($62,248). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $315 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,293	$68,075	$85,542	$101,181
Occupancy	51%	59%	66%	71%
Nightly Rate	$257	$303	$335	$359

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 4 Bed 2.5 Bath Home near O'Hare Airport	$68,600	$300	60%	4	3	2	$98	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
D Huge Yard Few Mins to Airport Washer Dryer	$89,014	$307	68%	4	3	2	$320	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Entire House Minutes from O’Hare Airport!! By lake	$63,382	$257	62%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (122)
Exotic House - Few minutes from O'Hare and Chicago	$46,307	$192	59%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (164)
Park Ridge Vacation Rental: 17 Mi to Chicago	$94,768	$449	54%	4	2	2	$258	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
4 Bed Home - Park Ridge, IL!	$62,586	$342	50%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
River Road Manor	$59,140	$220	70%	4	2	3	$130	✅	❌	❌	Y / Y	⭐️ 5 (17)
Entire house, close to O'Hare airport	$80,343	$258	81%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Home for rent to traveling family and work.	$61,467	$317	51%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (78)

Return Metrics

-7.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$14,549	-$29,098	-$43,648	-$58,197	-$72,747	-$145,494	-$436,482
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$663,200	$663,200	$663,200	$663,200	$663,200	$663,200	$663,200
Down Payment	$165,800	$165,800	$165,800	$165,800	$165,800	$165,800	$165,800
Property Appreciation	$24,870	$50,486	$76,870	$104,046	$132,038	$285,106	$1,183,200
Total Return	$839,320	$850,387	$862,222	$874,849	$888,291	$968,612	$1,575,718

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.23%

Cap Rate

4.99%

Return on Investment

9.17%

1700 Des Plaines Ave Park Ridge, IL, 60068

4 bed • 2 bath • 12 guests

Purchase Price

Est. $3,976/mo

This property is for sale!

Contact Agent

-18

Airbnb Investor Score

-$14,549

Annual Profit

5.0%

Cap Rate

-7.2%

Cash on Cash

$63,279

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $315/night at 55% occupancy.Projected nightly rate is $299/night at 57% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$66,341

Avg annual revenue

57%

Avg occupancy rate

$299

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$55k

$75k

$95k

-$14,549

Profit

Revenue

$63,279

Operating Expenses

$21,906

Operating Income

$41,372

Mortgage & Taxes

$55,922

Profit (Cash Flow)

-$14,549

$201,170

Cash Investment

Down Payment

$165,800

Renos & Furnishing

$10,500

Closing Costs

$24,870

Total

$201,170

DSCR Ratio

Weak

0.74

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.23%

Cap Rate

4.99%

Return on Investment

9.17%

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

$39,345

Deductible property tax

$8,207

Your total deduction

$98,126

Your adjusted annual income

$150,000 - $98,126 = $51,874

Taxes on $51,874 (30%)

$15,562

Your old tax bill

$45,000

Your new tax bill

$15,562

Estimated tax savings

$29,438

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -