BNBCalc Short Term Rental Investment Analysis 1918 Stonegate Dr, Calumet City, IL 60409

3 bed • 2 bath • 9 guests • $170,000

BNB

Calc

Annual Revenue

$33,339

Profit (Cash Flow)

$3,858

Cap Rate

9.0%

Annual Revenue

$33,339

AirDNA projects $138/night at 44% occupancy ($22,177). Airbtics projects $163/night at 56% occupancy ($33,339). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56% occupancy rate, $163 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,241	$35,925	$52,574	$69,891
Occupancy	35%	61%	71%	78%
Nightly Rate	$136	$155	$193	$232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy three bedroom home in Munster , Indiana.	$44,043	$192	60%	3	1	2	$125	❌	❌	✅	N / Y	⭐️ 5 (80)
Urban Home near 80/94 and more!	$28,630	$155	47%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
The Refinery- 2nd Floor	$29,424	$227	34%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (54)
Warm and comfortable inviting Suburban home !	$14,523	$55	68%	3	1	2	$40	❌	❌	❌	N / N	⭐️ 4.8 (180)
My quaint little escape	$31,340	$105	78%	3	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.8 (33)
Warm and cheerful 3 bedroom home in Chicago!	$43,004	$196	55%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (72)
Nature Preserve Home	$35,721	$160	61%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Luxury 3bd 2bath Condo	$17,496	$120	30%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beautiful , fully renovated	$35,400	$156	62%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (45)
Whiting Getaway	$25,053	$89	72%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (244)
CHEERFUL 3 BEDROOM HOME IN A QUIET AREA!	$27,579	$144	48%	3	2	2	$175	❌	❌	❌	N / Y	⭐️ 4.5 (59)
Home away From Home	$26,747	$94	70%	3	1	3	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
MiniGolfHouse- Entire Home, Chicago Close	$62,545	$268	61%	3	3	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (48)
A Dream Home in Chicagoland	$38,426	$139	71%	3	2	2	$190	❌	❌	✅	Y / Y	⭐️ 4.7 (53)
Comfy Remodeled Home Close to Chicago/Indiana	$21,736	$78	69%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (88)
Historic Pullman Home-Rustic Style & Great Locale	$29,885	$120	65%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (221)
Bountiful Abode: 3 BR Full Bsmt	$35,432	$170	52%	3	2	2	$135	❌	❌	❌	Y / N	⭐️ 4.5 (17)
Munster on the River	$20,955	$151	36%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Fast Wi-Fi/Comfy beds/Free parking/Getaway	$51,226	$177	72%	3	1	1	$127	❌	❌	❌	Y / Y	⭐️ 4.6 (25)
Homewood Oasis	$54,834	$222	66%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Relax.Relate.Release in our Bungalow	$39,536	$137	78%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Cozy Farmhouse in Munster	$35,232	$110	81%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (29)
Cozy, Artsy Gem in Historic Pullman	$43,528	$162	71%	3	2	32	$75	❌	❌	❌	Y / Y	⭐️ 5 (85)
Dog-Friendly Blue Island Unit ~ 18 Mi to Chicago!	$61,361	$275	53%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 4.3 (8)
Welcome to True Blue.	$52,394	$153	92%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Chicagoland Area Beautiful Gem!	$32,223	$259	33%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (12)
Fast Wi-Fi/Comfy beds/Free parking/Getaway	$31,565	$154	56%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Historic 3 bedroom close to Lake Michigan	$74,645	$276	72%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 3 (3)
Spacious 3 bedroom with loft & off street parking	$32,336	$93	95%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (179)
Happy Days	$37,123	$178	55%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (19)
Brand New Ranch w/Large Front Yard & Art Porch!	$38,750	$142	72%	3	2	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
Our Homewood Home	$80,088	$230	93%	3	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (19)
Quiet Beautiful Home in Gorgeous Suburb Near City	$45,815	$197	62%	3	4	5	$547	❌	❌	❌	Y / N	⭐️ 4.5 (10)
Fast Wi-Fi/Comfy beds/Free parking/Getaway	$17,333	$148	32%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

8.1% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,857	$7,715	$11,573	$15,430	$19,288	$38,576	$115,730
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$136,000	$136,000	$136,000	$136,000	$136,000	$136,000	$136,000
Down Payment	$34,000	$34,000	$34,000	$34,000	$34,000	$34,000	$34,000
Property Appreciation	$5,100	$10,353	$15,763	$21,336	$27,076	$58,465	$242,634
Total Return	$178,957	$188,068	$197,336	$206,767	$216,364	$267,042	$528,364

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.1%

Cap Rate

9.01%

Return on Investment

22.32%

1918 Stonegate Dr Calumet City, IL, 60409

3 bed • 2 bath • 9 guests

Purchase Price

Est. $815/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$3,857

Annual Profit

9.0%

Cap Rate

8.1%

Cash on Cash

$33,339

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $138/night at 44% occupancy ($22,177.61). Airbtics projects $163/night at 56% occupancy ($33,339).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$35,263

Avg annual revenue

56%

Avg occupancy rate

$163

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

$15k

$35k

$55k

$80k

$3,858

Profit

Revenue

$33,339

Operating Expenses

$18,014

Operating Income

$15,325

Mortgage & Taxes

$11,468

Profit (Cash Flow)

$3,858

$47,600

Cash Investment

Down Payment

$34,000

Renos & Furnishing

$8,500

Closing Costs

$5,100

Total

$47,600

DSCR Ratio

Strong

1.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.1%

Cap Rate

9.01%

Return on Investment

22.32%

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

$8,068

Deductible property tax

$1,683

Your total deduction

$34,812

Your adjusted annual income

$150,000 - $34,812 = $115,188

Taxes on $115,188 (30%)

$34,556

Your old tax bill

$45,000

Your new tax bill

$34,556

Estimated tax savings

$10,444

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: -