BNBCalc Short Term Rental Investment Analysis 2219 W Chicago Ave, Chicago, IL 60622, USA

2 bed • 2 bath • 5 guests • $410,000

BNB

Calc

Annual Revenue

$61,361

Profit (Cash Flow)

$13,473

Cap Rate

11.8%

Annual Revenue

$61,361

AirDNA projects $201/night at 64% occupancy ($46,984).

BNB Calc projects a 70% occupancy rate, $240 rate per night.

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

Return Metrics

23.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,472	$26,945	$40,418	$53,891	$67,364	$134,728	$404,185
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,203	$8,683	$13,459	$18,549	$23,975	$56,964	$368,999
Down Payment	$41,000	$41,000	$41,000	$41,000	$41,000	$41,000	$41,000
Property Appreciation	$12,300	$24,969	$38,018	$51,458	$65,302	$141,005	$585,177
Total Return	$70,976	$101,598	$132,895	$164,899	$197,642	$373,699	$1,399,363

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

23.3%

Cap Rate

11.78%

Return on Investment

51.86%

2219 W Chicago Ave Chicago, Illinois, 60622-4795

2 bed • 2 bath • 5 guests

Purchase Price

Est. $1,967/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$61,361

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,473

Profit

Revenue

$61,361

Operating Expenses

$13,061

Operating Income

$48,300

Mortgage & Taxes

$34,827

Profit (Cash Flow)

$13,473

$57,800

Cash Investment

Down Payment

$41,000

Renos & Furnishing

$14,500

Closing Costs

$2,300

Total

$57,800

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

23.3%

Cap Rate

11.78%

Return on Investment

51.86%

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

$23,370

Deductible property tax

$4,510

Your total deduction

$26,338

Your adjusted annual income

$150,000 - $26,338 = $123,662

Taxes on $123,662 (30%)

$37,099

Your old tax bill

$45,000

Your new tax bill

$37,099

Estimated tax savings

$7,901

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