BNBCalc Short Term Rental Investment Analysis 180 Kingsport Dr, South Elgin, IL 60177

3 bed • 2 bath • 9 guests • $359,990

BNB

Calc

Annual Revenue

$48,753

Profit (Cash Flow)

$4,451

Cap Rate

8.0%

Annual Revenue

$48,753

AirDNA projects $188/night at 71% occupancy ($48,752). Airbtics projects $214/night at 68% occupancy ($53,150). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $188 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,498	$51,114	$75,290	$97,487
Occupancy	60%	68%	80%	86%
Nightly Rate	$172	$201	$250	$301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Riverfront rental with fun activity	$40,641	$198	55%	3	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (227)
Lovely river retreat near restaurants and parks	$44,739	$250	48%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
“St Geneva” River View-7 minutes to the QCenter	$27,860	$130	57%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (216)
Bodacious In Town Bungalow Walkable to Downton	$59,257	$246	64%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Eclectic Ranch Home with Large Private Fenced Yard	$56,620	$188	78%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
St. Charles Riverview Retreat	$72,148	$250	76%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Fabulous Fox Valley Farmhouse - senior friendly	$67,173	$384	47%	3	3	3	$169	❌	❌	✅	Y / Y	⭐️ 5 (32)
Suburban Serenity~Grill, Fire pit, Big yard~	$47,690	$169	74%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (34)
Emerald 3 br home sleeps 8 king	$33,112	$251	35%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Modern & Clean 3 Bedroom Ranch House with Sunroom	$51,574	$197	68%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (75)
Beautiful Single Family,Low Cleaning Fee. Free Prk	$53,617	$207	66%	3	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Cozy Retreat in a Prime location	$58,690	$204	76%	3	3	2	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
Geneva Guesthouse: A Spacious and Comfortable Home	$98,248	$350	74%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
River Front 3 bed 2 bath! Custom luxury getaway!	$45,140	$132	91%	3	2	4	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (139)
Cheerful 3- Bedroom!	$63,856	$228	76%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
Home away from home	$45,855	$190	65%	3	1	31	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (119)
St Charles, IL Spacious Lower Level Walkout 4 Beds	$35,312	$134	72%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (69)
Single-Level, Pet-Friendly Gem	$54,678	$178	83%	3	1	4	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
The Main Event Game House on the Huntley Square!	$39,138	$122	84%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (64)
Remodeled home with large, private outdoor area!	$43,570	$247	44%	3	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (71)
Lake Zurich Retreat Cozy Wi-Fi	$36,380	$192	48%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
California Ranch on Acre Lot - Hot Tub & Sauna	$59,441	$169	93%	3	2	2	$110	❌	✅	✅	Y / Y	⭐️ 4.8 (88)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed	$45,869	$146	84%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (131)
Modern Lagoon 3 br entire house sleeps 8. King bed	$34,412	$137	67%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (218)
The Smiling Dog Farmhouse	$45,972	$138	88%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
Sprawling private fenced home with pond view!	$45,324	$327	37%	3	3	31	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Newly Renovated Home Near Naperville Downtown	$77,665	$299	70%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (88)
Historic cottage in the heart of downtown Geneva	$81,592	$266	83%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (56)
Geneva Island Park Retreat	$40,730	$223	49%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (22)
InstaWorthy! Modern Gem, Perfect Family Getaway -	$57,996	$188	80%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (90)
Near Chicago & O’Hare/ King Bed / High-Speed Wi-Fi	$46,424	$190	63%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
King Bed, High-Speed WiFi, Large Deck & Playground	$47,162	$174	67%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (102)
The Train Conductor's Cottage	$41,187	$127	86%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (122)
Blue Door Cottage, Hot Tub & updated 3 BDR ranch	$68,304	$217	86%	3	2	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (28)
Unique Home w/King bed Sleeps 8 with Theater room	$62,775	$242	68%	3	4	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (10)
Cozy Home 3BD 2 BA: Central; I-88/Outlet Mall/Park	$46,207	$181	67%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Modern Comfort King Gazebo Wi-Fi Glen Ellyn	$65,064	$280	61%	3	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.2 (14)
The Davis House,	$80,590	$325	67%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (7)
Charming 1920 Historic Home \| Huntley Square \| 3BR	$76,673	$258	80%	3	2	2	$69	❌	❌	✅	Y / Y	⭐️ 5 (66)
Cozy French Inspired Cottage in rural setting	$55,225	$249	60%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (82)

Return Metrics

4.87% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,451	$8,902	$13,353	$17,804	$22,255	$44,511	$133,533
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$287,992	$287,992	$287,992	$287,992	$287,992	$287,992	$287,992
Down Payment	$71,998	$71,998	$71,998	$71,998	$71,998	$71,998	$71,998
Property Appreciation	$10,799	$21,923	$33,380	$45,181	$57,337	$123,806	$513,800
Total Return	$375,240	$390,815	$406,724	$422,976	$439,582	$528,307	$1,007,323

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.87%

Cap Rate

7.98%

Return on Investment

20.57%

180 Kingsport Dr South Elgin, IL, 60177

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,727/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,451

Annual Profit

8.0%

Cap Rate

4.9%

Cash on Cash

$48,753

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $188/night at 71% occupancy.Projected nightly rate is $214/night at 68% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 66% of comparables

Seasonality

40 Airbnb Comparables

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

$53,847

Avg annual revenue

68%

Avg occupancy rate

$214

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

$25k

$50k

$75k

$100k

$4,451

Profit

Revenue

$48,753

Operating Expenses

$20,018

Operating Income

$28,735

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$4,451

$91,298

Cash Investment

Down Payment

$71,998

Renos & Furnishing

$8,500

Closing Costs

$10,800

Total

$91,298

DSCR Ratio

Acceptable

1.18

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.87%

Cap Rate

7.98%

Return on Investment

20.57%

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

$17,085

Deductible property tax

$3,564

Your total deduction

$32,385

Your adjusted annual income

$150,000 - $32,385 = $117,615

Taxes on $117,615 (30%)

$35,284

Your old tax bill

$45,000

Your new tax bill

$35,284

Estimated tax savings

$9,716

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -