BNBCalc Short Term Rental Investment Analysis 222 Washington Blvd 104, Oak Park, IL 60302

1 bed • 1 bath • 3 guests • $140,000

BNB

Calc

Annual Revenue

$32,163

Profit (Cash Flow)

$4,858

Cap Rate

10.2%

Annual Revenue

$32,163

AirDNA projects $103/night at 59% occupancy ($22,195). Airbtics projects $119/night at 74% occupancy ($32,163). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,644	$34,215	$43,965	$54,165
Occupancy	66%	78%	86%	92%
Nightly Rate	$91	$116	$134	$154

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private garden suite in quiet safe Oak Park	$38,773	$134	74%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (168)
Sunny Coach House in Historic Oak Park	$44,353	$139	84%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 4.9 (68)
Cosmopolitan Nest in Oak Park North Side	$19,544	$55	93%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 4.8 (256)
Sunny Jumbo Studio NO cleaning fee!	$23,365	$84	76%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (513)
1BR Apartment - Walk to Shops - Downtown OAK PARK	$48,250	$144	86%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (128)
O'Malley Oasis!	$42,176	$152	74%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (84)
1 bedroom apartment in lovely Victorian house	$36,421	$235	40%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.7 (26)
Cozy Vintage Chicago-Style, 1 bed with Cable	$28,598	$95	77%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (307)
Coachhouse in central OP 4 blk to L	$47,507	$134	95%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (466)
Chic Retreat in Historic Victorian House-Park Free	$43,499	$133	86%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (175)
Cozy and Character-Rich Chicago Style, Tv NFL PASS	$30,823	$88	90%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (242)
Stylish Coachhouse in lovely Oak Park!	$42,737	$126	91%	1	1	3	$45	❌	❌	❌	Y / Y	⭐️ 5 (80)
Charming Chicago-Style, Vintage, Tv NFL PASS	$31,352	$90	88%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (355)
Cozy condo Oak Park	$28,924	$94	77%	1	1	3	$135	❌	❌	✅	N / Y	⭐️ 4.7 (114)
Charming 1BR/1BA Hideaway in Oak Park, IL	$60,600	$215	75%	1	1	2	$96	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Attractive Flat - Historic Oak Park	$21,092	$132	42%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.9 (167)
Chic Suite/Mins to L Train /Laundry/Free Parking	$32,819	$88	96%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Sunny 1 bedroom apartment 1 block from restaurants	$30,766	$112	72%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (105)
Modern Gem Queen 1br/1ba Downtown Oak Park IL	$51,126	$203	67%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Located in beautiful Oak Park!	$22,540	$84	73%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Clean & Cozy Oak Park Vintage 1BR: Tv NFL PASS	$28,724	$93	82%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (208)
Contemporary Oak Park Loft	$28,280	$92	81%	1	1	3	$50	❌	❌	❌	N / Y	⭐️ 5 (341)
Cozy and Comfy 1BR Apartment 1 king bed.	$17,151	$71	66%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (36)
"The Wilson Loft, Ideal for long stays"	$40,073	$102	84%	1	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (78)
Guest Nest Oak Park 250_10 Boho Retreat 1BR	$33,212	$113	80%	1	1	31	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Cozy and Convenient Forest Park Retreat	$42,379	$143	76%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Cheerful Remodel Prime Location	$29,210	$85	92%	1	1	3	$65	❌	❌	✅	Y / Y	⭐️ 5 (39)
Cheerful Oak Park Apartment	$39,679	$129	82%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (77)
Lavish Suite/Mins to L Train/FREE Parking &Laundry	$43,569	$124	96%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Cozy apartment near Oak Park!	$14,686	$62	61%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.1 (10)
Guest Nest Oak Park 250_7 Happy Camper 1BR	$32,939	$112	79%	1	1	31	$99	❌	❌	✅	Y / Y	⭐️ 5 (48)
Stylish&Urban - Forest Park 1BR Laundry D/W PetsOK	$16,389	$118	37%	1	2	30	$99	❌	❌	✅	Y / Y	⭐️ 5 (78)
Cozy Basement Studio (Galewood) near Oak Park	$22,278	$106	55%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (104)
Beautiful and comfortable apartment	$22,227	$126	48%	1	1	3	$30	❌	❌	❌	N / Y	⭐️ 5 (17)
Clean, Comfy Duplex with Kitchen and Free Parking	$44,106	$125	90%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (83)
Cozy Apt 12 mins from Chicago	$60,246	$180	88%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Cozy Hideaway Mins From Downtown Chicago/Suburbs	$28,184	$141	51%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Beautiful Kng BR /Free Pkng Casa	$26,089	$88	81%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Guest Nest Oak Park 250_4 Calm & Serene	$21,045	$115	50%	1	1	31	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Guest Nest Oak Park 321_6 1BR Dishwasher Pets OK	$22,267	$117	52%	1	1	31	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (26)

Return Metrics

13.32% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,858	$9,716	$14,574	$19,432	$24,290	$48,581	$145,745
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Down Payment	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000
Property Appreciation	$4,200	$8,526	$12,981	$17,571	$22,298	$48,148	$199,816
Total Return	$149,058	$158,242	$167,556	$177,003	$186,589	$236,730	$485,562

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.32%

Cap Rate

10.21%

Return on Investment

28.62%

222 Washington Blvd 104 Oak Park, IL, 60302

1 bed • 1 bath • 3 guests

Purchase Price

Est. $671/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,858

Annual Profit

10.2%

Cap Rate

13.3%

Cash on Cash

$32,163

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $103/night at 59% occupancy.Projected nightly rate is $119/night at 74% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$33,449

Avg annual revenue

74%

Avg occupancy rate

$119

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

$15k

$30k

$45k

$60k

$4,858

Profit

Revenue

$32,163

Operating Expenses

$17,861

Operating Income

$14,302

Mortgage & Taxes

$9,444

Profit (Cash Flow)

$4,858

$36,450

Cash Investment

Down Payment

$28,000

Renos & Furnishing

$4,250

Closing Costs

$4,200

Total

$36,450

DSCR Ratio

Strong

1.51

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.32%

Cap Rate

10.21%

Return on Investment

28.62%

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

$6,645

Deductible property tax

$1,386

Your total deduction

$9,598

Your adjusted annual income

$150,000 - $9,598 = $140,402

Taxes on $140,402 (30%)

$42,121

Your old tax bill

$45,000

Your new tax bill

$42,121

Estimated tax savings

$2,879

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -