BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 206 Kingsport Dr, South Elgin, IL 60177

3 bed β€’ 2 bath β€’ 9 guests β€’ $399,810

BNB

Calc

Annual Revenue

$48,753

Profit (Cash Flow)

$1,765

Cap Rate

7.2%

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}

Percentiles25%50%75%90%
Revenue$38,498$51,114$75,290$97,487
Occupancy60%68%80%86%
Nightly Rate$172$201$250$301

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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%
311$40❌❌❌Y / Y⭐️ 4.9 (227)
Lovely river retreat near restaurants and parks
$44,739
$250
48%
332$150❌❌❌Y / Y⭐️ 5 (75)
β€œSt Geneva” River View-7 minutes to the QCenter
$27,860
$130
57%
312$75❌❌❌Y / Y⭐️ 5 (216)
Bodacious In Town Bungalow Walkable to Downton
$59,257
$246
64%
311$150βŒβŒβœ…Y / Y⭐️ 4.8 (97)
Eclectic Ranch Home with Large Private Fenced Yard
$56,620
$188
78%
312$150βŒβŒβœ…Y / Y⭐️ 4.9 (50)
St. Charles Riverview Retreat
$72,148
$250
76%
331$140βŒβŒβœ…Y / Y⭐️ 4.9 (41)
Fabulous Fox Valley Farmhouse - senior friendly
$67,173
$384
47%
333$169βŒβŒβœ…Y / Y⭐️ 5 (32)
Suburban Serenity~Grill, Fire pit, Big yard~
$47,690
$169
74%
312$175βŒβŒβœ…Y / Y⭐️ 5 (34)
Emerald 3 br home sleeps 8 king
$33,112
$251
35%
332$175❌❌❌Y / Y⭐️ 4.7 (22)
Modern & Clean 3 Bedroom Ranch House with Sunroom
$51,574
$197
68%
312$129❌❌❌Y / Y⭐️ 5 (75)
Beautiful Single Family,Low Cleaning Fee. Free Prk
$53,617
$207
66%
332$149❌❌❌Y / Y⭐️ 4.8 (59)
Cozy Retreat in a Prime location
$58,690
$204
76%
332$159❌❌❌Y / Y⭐️ 4.9 (28)
Geneva Guesthouse: A Spacious and Comfortable Home
$98,248
$350
74%
342$150❌❌❌Y / Y⭐️ 5 (14)
River Front 3 bed 2 bath! Custom luxury getaway!
$45,140
$132
91%
324$135❌❌❌Y / Y⭐️ 4.9 (139)
Cheerful 3- Bedroom!
$63,856
$228
76%
312$100❌❌❌Y / Y⭐️ 5 (59)
Home away from home
$45,855
$190
65%
3131$120βŒβŒβœ…Y / Y⭐️ 4.9 (119)
St Charles, IL Spacious Lower Level Walkout 4 Beds
$35,312
$134
72%
313$0βŒβŒβœ…Y / Y⭐️ 4.9 (69)
Single-Level, Pet-Friendly Gem
$54,678
$178
83%
314$75βŒβŒβœ…Y / Y⭐️ 4.9 (73)
The Main Event Game House on the Huntley Square!
$39,138
$122
84%
311$90βŒβŒβœ…Y / Y⭐️ 5 (64)
Remodeled home with large, private outdoor area!
$43,570
$247
44%
311$175❌❌❌Y / Y⭐️ 5 (71)
Lake Zurich Retreat Cozy Wi-Fi
$36,380
$192
48%
311$200βŒβŒβœ…Y / Y⭐️ 4.8 (15)
California Ranch on Acre Lot - Hot Tub & Sauna
$59,441
$169
93%
322$110βŒβœ…βœ…Y / Y⭐️ 4.8 (88)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed
$45,869
$146
84%
322$60❌❌❌Y / Y⭐️ 5 (131)
Modern Lagoon 3 br entire house sleeps 8. King bed
$34,412
$137
67%
321$50❌❌❌Y / Y⭐️ 5 (218)
The Smiling Dog Farmhouse
$45,972
$138
88%
322$100βŒβŒβœ…Y / Y⭐️ 5 (51)
Sprawling private fenced home with pond view!
$45,324
$327
37%
3331$175βŒβŒβœ…Y / Y⭐️ 4.9 (52)
Newly Renovated Home Near Naperville Downtown
$77,665
$299
70%
333$200❌❌❌Y / Y⭐️ 5 (88)
Historic cottage in the heart of downtown Geneva
$81,592
$266
83%
322$120βŒβŒβœ…Y / Y⭐️ 5 (56)
Geneva Island Park Retreat
$40,730
$223
49%
322$75❌❌❌Y / Y⭐️ 5 (22)
InstaWorthy! Modern Gem, Perfect Family Getaway -
$57,996
$188
80%
322$150βœ…βŒβœ…Y / Y⭐️ 4.9 (90)
Near Chicago & O’Hare/ King Bed / High-Speed Wi-Fi
$46,424
$190
63%
321$150❌❌❌Y / Y⭐️ 4.9 (73)
King Bed, High-Speed WiFi, Large Deck & Playground
$47,162
$174
67%
321$165βŒβŒβœ…Y / Y⭐️ 4.8 (102)
The Train Conductor's Cottage
$41,187
$127
86%
322$100❌❌❌Y / Y⭐️ 4.9 (122)
Blue Door Cottage, Hot Tub & updated 3 BDR ranch
$68,304
$217
86%
323$0βŒβœ…βŒY / Y⭐️ 5 (28)
Unique Home w/King bed Sleeps 8 with Theater room
$62,775
$242
68%
342$150βœ…βŒβœ…Y / Y⭐️ 5 (10)
Cozy Home 3BD 2 BA: Central; I-88/Outlet Mall/Park
$46,207
$181
67%
332$125❌❌❌Y / Y⭐️ 4.7 (26)
Modern Comfort King Gazebo Wi-Fi Glen Ellyn
$65,064
$280
61%
332$220βŒβŒβœ…Y / Y⭐️ 4.2 (14)
The Davis House,
$80,590
$325
67%
333$175βŒβŒβœ…Y / Y⭐️ 5 (7)
Charming 1920 Historic Home | Huntley Square | 3BR
$76,673
$258
80%
322$69βŒβŒβœ…Y / Y⭐️ 5 (66)
Cozy French Inspired Cottage in rural setting
$55,225
$249
60%
323$125❌❌❌Y / Y⭐️ 5 (82)

Return Metrics

1.75% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,764$3,529$5,294$7,059$8,824$17,649$52,949
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$319,848$319,848$319,848$319,848$319,848$319,848$319,848
Down Payment$79,962$79,962$79,962$79,962$79,962$79,962$79,962
Property Appreciation$11,994$24,348$37,073$50,179$63,679$137,501$570,633
Total Return$413,569$427,688$442,178$457,049$472,314$554,961$1,023,393

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.75%

Cap Rate

7.18%

Return on Investment

17.6%

property-location

206 Kingsport Dr South Elgin, IL, 60177

3 bed β€’ 2 bath β€’ 9 guests

Est. $1,918/mo

Agent

This property is for sale!

Contact Agent

26

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

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

1.07

<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%

Profit (Cummulative)

$1,765

$319,848

$8,500

$11,994

$0

Total Gain

$17,687

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

$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: -