BNBCalc Short Term Rental Investment Analysis 2019 W Pierce Ave, Chicago, IL 60622, USA

2 bed • 2 bath • 5 guests • $500,000

BNB

Calc

Annual Revenue

$47,862

Profit (Cash Flow)

-$5,169

Cap Rate

5.7%

Annual Revenue

$47,862

AirDNA projects $208/night at 63% occupancy ($47,861).

BNB Calc projects a 63% occupancy rate, $208 rate per night.

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

Return Metrics

-4.25% 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)	-$5,168	-$10,337	-$15,506	-$20,675	-$25,844	-$51,688	-$155,065
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$114,743	$130,239	$146,520	$163,620	$181,575	$285,526	$1,058,565

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.25%

Cap Rate

5.71%

Return on Investment

12.13%

2019 W Pierce Ave Chicago, Illinois, 60622-8571

2 bed • 2 bath • 5 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$47,862

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,169

Profit

Revenue

$47,862

Operating Expenses

$19,302

Operating Income

$28,560

Mortgage & Taxes

$33,728

Profit (Cash Flow)

-$5,169

$121,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$6,500

Closing Costs

$15,000

Total

$121,500

DSCR Ratio

Weak

0.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.25%

Cap Rate

5.71%

Return on Investment

12.13%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$55,600

Your adjusted annual income

$150,000 - $55,600 = $94,400

Taxes on $94,400 (30%)

$28,320

Your old tax bill

$45,000

Your new tax bill

$28,320

Estimated tax savings

$16,680

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com