22318 S Deal Ave Channahon IL 60410 Channahon, IL, 60410
4 bed • 2 bath • 12 guests
Est. $1,341/mo
This property is for sale!
Contact Agent
$44,538
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $182/night at 67% occupancy.Projected nightly rate is $404/night at 54% occupancy.
Top 36% of comparables
Top 96% of comparables
Seasonality
Sign up to view the full seasonality chart
20
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$75,558
Avg annual revenue
54%
Avg occupancy rate
$404
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$165k
Sign up to see the data on 20 all comparables
$6,207
Profit
Revenue
$44,538
Operating Expenses
$19,470
Operating Income
$25,068
Mortgage & Taxes
$18,861
Profit (Cash Flow)
$6,207
$74,808
Cash Investment
Down Payment
$55,920
Renos & Furnishing
$10,500
Closing Costs
$8,388
Total
$74,808
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.29%
Cap Rate
8.96%
STR Tax Calculator (USA)
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
$13,270
Deductible property tax
$2,768
Your total deduction
$22,941
Your adjusted annual income
$150,000 - $22,941 = $127,059
Taxes on $127,059 (30%)
$38,118
Your old tax bill
$45,000
Your new tax bill
$38,118
Estimated tax savings
$6,882
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 23023 W Karl Ave | 3 | 1 | 1,560 | - | 0 | 1960 | $335,000 | - |
| 22544 S Deal Ave | - | - | 0 | - | 0 | - | $0 | - |
| 22933 S Kathey Dr | - | - | 0 | - | 0 | - | $360,000 | 16 |
| 22322 S Deal Ave | - | 1 | 1,260 | - | 0 | 1970 | $0 | - |
| 23041 W Karl Ave | 3 | 1 | 1,664 | - | 0 | 1969 | $340,000 | - |
| 22413 S Carrie Ave | - | - | 0 | - | 0 | - | $0 | 707 |
| 23645 W Devon Dr | 3 | 2 | 1,500 | - | 0 | - | $300,000 | - |
| 22621 S Deal Ave | 2 | 1 | 1,633 | - | 0 | - | $270,000 | - |
| 22442 S Donna Ave | 3 | 1 | 1,676 | - | 0 | - | $290,000 | - |
| 22420 S Joseph Ave | - | - | 0 | - | 0 | - | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 05-06-35-100-001
- Flood Zone: Yes, Zone FLOODWAY
Tax Info
- Year Assessed: 2023
- Assessed Value: $82,714
- County Est. Land Value: $76,941
- Assessed Land Value: $25,647
- County Est. Structure Value: $171,201
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/20/20 | $223,000 | 98% | Hannah Slowikowski, Eric Pechous |
| 05/16/18 | $182,000 | 80% | Branden Jeffrey Bays |
| 09/20/05 | $0 | 0% | John V Bays |
| 09/10/99 | $50,000 | 100% | John V Bays |
| 03/26/97 | $0 | 0% | John V Bays |
Ownership
- Name: Hannah Slowikowski
- Owner Occupied: Yes
- Owner Mailing Address: 22318 S Deal Ave, Channahon, IL 60410
- Years Owned: 49
- Home Equity: $92,737
- Mortgage Balance Remaining: $218,960
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Joliet West High School with 3/10 star rating