BNBCalc Short Term Rental Investment Analysis 2015 S Finley Rd 606, Lombard, IL 60148

1 bed • 1 bath • 3 guests • $149,900

BNB

Calc

Annual Revenue

$36,013

Profit (Cash Flow)

$7,540

Cap Rate

11.8%

Annual Revenue

$36,013

AirDNA projects $152/night at 62% occupancy ($34,420). Airbtics projects $116/night at 85% occupancy ($36,013). Airbtics predicts this property will perform in the 32% revenue percentile

BNB Calc projects a 85% occupancy rate, $116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,455	$38,742	$42,347	$47,590
Occupancy	86%	90%	92%	95%
Nightly Rate	$109	$113	$120	$130

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious 1BDR - WFH Equipped	$41,350	$120	89%	1	1	3	$91	✅	❌	❌	Y / Y	⭐️ 4.8 (54)
Smoke Free Community, Pet Free Unit, Washer Dryer	$38,565	$140	68%	1	1	4	$135	✅	❌	❌	Y / Y	⭐️ 4.7 (24)
Royal Luxury 1BR \| Your Happy Place \| Fast Wi-Fi	$40,829	$111	95%	1	1	2	$80	✅	❌	❌	Y / Y	⭐️ 4.7 (38)
Modern luxurious 1BR Lombard	$39,275	$116	86%	1	1	3	$94	✅	❌	❌	Y / Y	⭐️ 4.7 (73)
Your Winter get Away \| Fast Wi-Fi Free Gym WFH	$37,039	$110	92%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (71)
Gorgeous Luxury 1BR \| Serene getaway RARE	$37,954	$104	93%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.8 (21)
Modern 1-Bedroom Comfy Queen Bed	$35,507	$109	89%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Luxurious 1BDR - WFH Equipped	$47,214	$129	100%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (6)
🌇 Beautiful Luxury 1BR \| Relaxing getaway RARE	$50,776	$120	92%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (40)
☀️ Your Summer paradise \| Fast WiFi Free Gym WFH	$36,315	$107	53%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 4.8 (69)

Return Metrics

19.46% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,539	$15,079	$22,618	$30,158	$37,697	$75,395	$226,187
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,472	$3,036	$4,695	$6,458	$8,329	$19,564	$119,920
Down Payment	$29,980	$29,980	$29,980	$29,980	$29,980	$29,980	$29,980
Property Appreciation	$4,497	$9,128	$13,899	$18,813	$23,875	$51,553	$213,946
Total Return	$43,489	$57,224	$71,194	$85,410	$99,882	$176,492	$590,034

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.46%

Cap Rate

11.77%

Return on Investment

34.88%

2015 S Finley Rd 606 Lombard, IL, 60148

1 bed • 1 bath • 3 guests

Purchase Price

Est. $719/mo

This property is for sale!

Contact Agent

115

Airbnb Investor Score

$7,539

Annual Profit

11.8%

Cap Rate

19.5%

Cash on Cash

$36,013

Annual Revenue

BNBCalc predicts this property will get $116 per night with 85% occupancy, putting it in the top 32% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$40,482

Avg annual revenue

85%

Avg occupancy rate

$116

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

$40k

$45k

$50k

$7,540

Profit

Revenue

$36,013

Operating Expenses

$18,362

Operating Income

$17,651

Mortgage & Taxes

$10,112

Profit (Cash Flow)

$7,540

$38,727

Cash Investment

Down Payment

$29,980

Renos & Furnishing

$4,250

Closing Costs

$4,497

Total

$38,727

DSCR Ratio

Strong

1.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.46%

Cap Rate

11.77%

Return on Investment

34.88%

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

$7,114

Deductible property tax

$1,484

Your total deduction

$7,897

Your adjusted annual income

$150,000 - $7,897 = $142,103

Taxes on $142,103 (30%)

$42,631

Your old tax bill

$45,000

Your new tax bill

$42,631

Estimated tax savings

$2,369

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: -