BNBCalc Short Term Rental Investment Analysis 213 N Marion St, Oak Park, IL, 60302

2 bed • 1 bath • 4 guests • $189,000

BNB

Calc

Annual Revenue

$38,862

Profit (Cash Flow)

$2,205

Cap Rate

10.7%

Annual Revenue

$38,862

AirDNA projects $159/night at 65% occupancy ($37,747). Airbtics projects $150/night at 74% occupancy ($40,542). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 70% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,815	$41,905	$53,639	$65,099
Occupancy	64%	74%	85%	92%
Nightly Rate	$120	$149	$166	$186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 2-bedroom rental in the heart of Oak Park	$44,154	$125	92%	2	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (106)
2BR/2BA Oak Park Gem - Ideal Comfort	$40,778	$157	70%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (45)
Lovely condo in the heart of Downtown Oak Park!	$34,303	$150	61%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Lovely Central Oak Park TH w/parking & on Green el	$45,579	$168	73%	2	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (175)
Bright & Spacious Victorian-FREE PKG walk to train	$34,758	$107	85%	2	2	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (301)
Cheerful Haus - Oak Park Area-Parking Public Trans	$22,185	$95	60%	2	2	14	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Walk to Oak Park from a Bright Madison Street Loft	$40,336	$111	98%	2	2	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (487)
Spacious Kng Bed Free pkng perfect 4 long stays	$46,883	$136	93%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Maple Place	$85,188	$394	58%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
Rockin' 2Bed steps to shops/food/train	$39,182	$120	85%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (602)
Downtown\|King\|Rooftop\|Fitness\|Top Flr City View	$55,657	$186	77%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
2QB Frank Lloyd Wright, 1 free parking, CTA &Metra	$41,994	$121	91%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (61)
Downtown Oak Park Townhome, IL \| Modern Comforts	$33,205	$167	48%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Prairie Style Apartment	$36,225	$169	58%	2	1	4	$50	❌	❌	❌	Y / Y	⭐️ 5 (81)
OakPk/PublicTrans/2bd/sleep4/WiFi/Garage/Laundry	$34,992	$157	56%	2	1	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (16)
Award winning historical building in Oak Park	$31,711	$152	57%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Modern 2 Bedroom w/King Bed, Free Parking & Pets!	$32,398	$116	72%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Delightful Two Bedroom Flat	$30,459	$92	89%	2	1	3	$75	❌	❌	❌	Y / N	⭐️ 5 (48)
Central Oak Park Near Everything!	$38,481	$150	69%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (70)
Garden Condo W/ Desk and free kids toys	$24,681	$78	81%	2	1	1	$130	❌	❌	✅	N / Y	⭐️ 4.7 (226)
Eclectic Beauty Walk to Everything	$48,038	$150	86%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (109)
Stunning 2bd 1bath w/free parking, W/D & fireplace	$31,666	$108	76%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (139)
Lovely, spacious 2bd, 1bath home w/free parking	$30,971	$101	77%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (147)
Home in Forest Park downstairs	$40,406	$120	92%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (196)
Home in Forest Park upstairs.	$49,081	$149	90%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (176)
Cozy Two Bedroom Apartment in Downtown Forest Park	$41,016	$140	76%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 4.8 (228)
Urban oasis in Oak Park	$49,760	$152	84%	2	1	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Historic Hotspot: Downtown Oak Park w/parking spot	$43,800	$134	88%	2	1	3	$40	❌	❌	❌	Y / Y	⭐️ 5 (33)
A Quiet Stay While You Are Away	$44,854	$194	60%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (169)
Historic Townhome in Oak Park w/ Backyard!	$44,361	$166	66%	2	1	2	$98	❌	❌	❌	N / Y	⭐️ 4.7 (11)
Blueground \| Oak Park, rooftop, 3 blocks to L	$34,843	$136	70%	2	2	32	$450	❌	❌	✅	Y / Y	⭐️ 0 (0)
Luxury Escape Near Downtown Oak Park, Chicago	$59,848	$224	73%	2	2	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Boho Townhome Getaway	$62,220	$170	100%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (15)
Oak Park Flat w/parking	$47,119	$151	79%	2	1	1	$165	❌	❌	❌	Y / Y	⭐️ 0 (3)
Luxury, Rooftop, spacious OakPark apartment!	$38,691	$120	83%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
2 bedroom apartment in Lovely Victorian house/Deck	$32,913	$177	46%	2	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Chic Forest Park Home w/ Patio - 10 Mi to Chicago	$70,856	$274	68%	2	1	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (10)
Oak Park Queen	$19,713	$158	30%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Sun and Games	$34,597	$121	72%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 4.8 (22)
Guest Nest Oak Park 250_1 Jungalow Retreat 2BR	$30,498	$115	71%	2	1	31	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (10)

Return Metrics

4.79% 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)	$2,205	$4,410	$6,615	$8,820	$11,025	$22,051	$66,153
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$154,979	$154,979	$154,979	$154,979	$154,979	$154,979	$154,979
Down Payment	$34,020	$34,020	$34,020	$34,020	$34,020	$34,020	$34,020
Property Appreciation	$5,670	$11,510	$17,525	$23,721	$30,102	$65,000	$269,752
Total Return	$196,875	$204,920	$213,140	$221,541	$230,128	$276,051	$524,905

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.79%

Cap Rate

10.65%

Return on Investment

20.37%

213 N Marion St Oak Park, Illinois, 60302

2 bed • 1 bath • 4 guests

Purchase Price

Est. $907/mo

Inquire about this property

Contact Agent

$146,400

Zestimate

Airbnb Investor Score

$2,205

Annual Profit

10.7%

Cap Rate

4.8%

Cash on Cash

$38,862

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $159/night at 65% occupancy.Projected nightly rate is $150/night at 74% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$41,210

Avg annual revenue

74%

Avg occupancy rate

$150

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

$20k

$40k

$65k

$85k

$2,205

Profit

Revenue

$38,862

Operating Expenses

$18,732

Operating Income

$20,130

Mortgage & Taxes

$17,925

Profit (Cash Flow)

$2,205

$45,940

Cash Investment

Down Payment

$34,020

Renos & Furnishing

$6,250

Closing Costs

$5,670

Total

$45,940

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.79%

Cap Rate

10.65%

Return on Investment

20.37%

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

$11,214

Deductible property tax

$3,780

Your total deduction

$16,359

Your adjusted annual income

$150,000 - $16,359 = $133,641

Taxes on $133,641 (30%)

$40,092

Your old tax bill

$45,000

Your new tax bill

$40,092

Estimated tax savings

$4,908

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:

700 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 700 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $209

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $146,400

Schools

Elementary School: Oliver W Holmes Elementary School with 8/10 star rating
Middle School: Gwendolyn Brooks Middle School with 6/10 star rating
High School: Oak Park & River Forest High School with 8/10 star rating