BNBCalc Short Term Rental Investment Analysis 2115 Kenilworth Ave, Berwyn, IL 60402

4 bed • 3 bath • 12 guests • $574,900

BNB

Calc

Annual Revenue

$62,358

Profit (Cash Flow)

$1,791

Cap Rate

7.1%

Annual Revenue

$62,358

AirDNA projects $250/night at 63% occupancy ($57,525). Airbtics projects $271/night at 63% occupancy ($62,358). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,872	$65,265	$96,642	$109,113
Occupancy	47%	61%	75%	80%
Nightly Rate	$219	$267	$316	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 4 bedroom 3 full bath Bungalow	$61,567	$288	55%	4	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (54)
Little House With Big Punch-4BR/3BA-11 mins 2 Loop	$55,923	$247	49%	4	3	3	$400	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Spacious Haven \| 8-Min to Chicago \| Sleeps 10	$32,830	$195	46%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (76)
The cozy home away from home	$30,936	$177	39%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Elegant Oak Park Single Family Home	$62,367	$240	71%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
Classic Oak Park Home, 11 Mi to Dtwn Chicago!	$80,886	$325	68%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
4bed 2bath 2 private parking spots near city	$60,522	$212	78%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
The Oak Park Game Room 15 mins to Chicago Loop	$74,001	$409	47%	4	3	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (18)
Historic Oak Park Home, Perfect for families	$120,780	$330	100%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Modern Victorian Charm \| Best Location in OP	$92,949	$292	77%	4	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (47)

Return Metrics

1.25% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,790	$3,581	$5,371	$7,162	$8,953	$17,906	$53,718
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$459,920	$459,920	$459,920	$459,920	$459,920	$459,920	$459,920
Down Payment	$114,980	$114,980	$114,980	$114,980	$114,980	$114,980	$114,980
Property Appreciation	$17,247	$35,011	$53,308	$72,155	$91,566	$197,717	$820,533
Total Return	$593,937	$613,492	$633,580	$654,217	$675,419	$790,523	$1,449,151

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.25%

Cap Rate

7.05%

Return on Investment

17.26%

2115 Kenilworth Ave Berwyn, IL, 60402

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,757/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,790

Annual Profit

7.1%

Cap Rate

1.3%

Cash on Cash

$62,358

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $250/night at 63% occupancy.Projected nightly rate is $271/night at 63% occupancy.

Occupancy Rate

Top 41% 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.

$67,276

Avg annual revenue

63%

Avg occupancy rate

$271

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

$30k

$60k

$90k

$120k

$1,791

Profit

Revenue

$62,358

Operating Expenses

$21,787

Operating Income

$40,572

Mortgage & Taxes

$38,781

Profit (Cash Flow)

$1,791

$142,977

Cash Investment

Down Payment

$114,980

Renos & Furnishing

$10,750

Closing Costs

$17,247

Total

$142,977

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.25%

Cap Rate

7.05%

Return on Investment

17.26%

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

$27,285

Deductible property tax

$5,692

Your total deduction

$56,647

Your adjusted annual income

$150,000 - $56,647 = $93,353

Taxes on $93,353 (30%)

$28,006

Your old tax bill

$45,000

Your new tax bill

$28,006

Estimated tax savings

$16,994

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

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: -