206 Kingsport Dr South Elgin, IL, 60177
3 bed β’ 2 bath β’ 9 guests
Est. $1,918/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$1,764
Annual Profit
7.2%
Cap Rate
1.8%
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.
Top 46% of comparables
Top 66% of comparables
Seasonality
Sign up to view the full seasonality chart
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$75k
$100k
Sign up to see the data on 40 all comparables
$1,765
Profit
Revenue
$48,753
Operating Expenses
$20,018
Operating Income
$28,735
Mortgage & Taxes
$26,970
Profit (Cash Flow)
$1,765
$100,456
Cash Investment
Down Payment
$79,962
Renos & Furnishing
$8,500
Closing Costs
$11,994
Total
$100,456
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.75%
Cap Rate
7.18%
STR Tax Calculator (USA)
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
$18,975
Deductible property tax
$3,958
Your total deduction
$39,017
Your adjusted annual income
$150,000 - $39,017 = $110,983
Taxes on $110,983 (30%)
$33,295
Your old tax bill
$45,000
Your new tax bill
$33,295
Estimated tax savings
$11,705
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: -