BNBCalc Short Term Rental Investment Analysis 2324 27th St, Moline, IL 61265

3 bed • 2 bath • 9 guests • $129,000

BNB

Calc

Annual Revenue

$29,190

Profit (Cash Flow)

$3,014

Cap Rate

9.1%

Annual Revenue

$29,190

AirDNA projects $148/night at 54% occupancy ($29,190). Airbtics projects $145/night at 63% occupancy ($33,365). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 54% occupancy rate, $148 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,529	$30,836	$45,845	$57,768
Occupancy	51%	66%	73%	81%
Nightly Rate	$102	$123	$165	$187

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Remodeled Moline Ranch Home, Super Clean 3BR	$32,211	$103	81%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (104)
Ranch house with private backyard	$23,852	$82	78%	3	1	4	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Cozy house in Bettendorf	$33,358	$116	74%	3	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Cozy bright modern Farmhouse feel	$41,881	$169	66%	3	2	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (59)
Relaxing Cabin on the River	$52,091	$175	80%	3	2	3	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (67)
Charming 1920s, pet friendly home!	$23,729	$122	48%	3	1	1	$69	❌	❌	✅	N / N	⭐️ 4.7 (59)
Family & fur baby friendly!	$31,706	$123	66%	3	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Stay Together But in Your Own Space - Two Units	$51,088	$186	73%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (7)
Entire home in Bettendorf, close to Bett Plex	$26,800	$128	54%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (75)
Cheerful 3 Bed house in Village of East Davenport	$22,844	$104	57%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (97)
Nicest Airbnb with best views in Davenport!	$99,035	$466	55%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (39)
New 3bd/2bth loft in the heart of DT Davenport!	$26,278	$128	48%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Miller Manor	$26,056	$132	51%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (69)
QCs Best! Master Suite + Game Cave+ Jacuzzi + More	$37,681	$166	57%	3	2	1	$100	✅	✅	✅	Y / Y	⭐️ 4.6 (76)
Newly Renovated,Super Clean,3BR, Great Location	$27,610	$101	69%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (85)
Nostalgic 3 bedroom/2bth Mississippi River Charmer	$19,397	$87	53%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (192)
Bright & Spacious 3 BR in Silvis	$26,618	$96	70%	3	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.4 (20)
“The Landing Zone” 3 bedroom, 2 bath, 2 car garage	$32,485	$123	71%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (40)
(1) Luxury Townhome \| 3BR 2BA \| Downtown Moline	$43,319	$143	82%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Sweet Heritage House	$17,341	$103	46%	3	1	2	$0	❌	❌	✅	Y / N	⭐️ 4.7 (22)
Luxury Smart Home 3BR 6BD District RI w/ Pool TBL!	$61,509	$239	68%	3	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.6 (174)
3BR&2BA beauty minutes from TBK	$39,923	$156	67%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
The Perry Street B&B	$31,616	$113	74%	3	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
Lux Riverfront, HotTub, In/Outdoor Fireplace &Fun!	$65,723	$425	41%	3	2	3	$149	❌	✅	✅	Y / Y	⭐️ 4.9 (127)
Centrally located home in the QC	$26,103	$84	81%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Little Brown House	$17,790	$97	45%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
5 Bed - Recently updated Home with a Hot Tub	$42,385	$164	68%	3	2	2	$170	❌	✅	❌	Y / Y	⭐️ 4.8 (11)
River Front House	$31,444	$171	48%	3	2	1	$75	❌	❌	❌	Y / N	⭐️ 4.4 (51)
MCM on Parkwood Drive	$26,289	$103	68%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (166)
Newly Remodeled 3 bedroom	$25,175	$150	45%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
The Jumpling Getaway	$26,612	$102	70%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (38)
Cozy Charm in Silvis	$20,157	$60	86%	3	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (79)
(2) Luxury Townhome \| 3BR 2BA \| Downtown Moline #2	$41,402	$122	91%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
Newly Renovated, Beautiful Three-Level Townhome	$22,289	$141	37%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Charming, Brick 2-story Home	$30,535	$93	89%	3	1	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (26)
Frontline Line Stays	$19,836	$92	56%	3	1	3	$70	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
The Ries Riverview Retreat	$53,888	$199	73%	3	2	2	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Very Clean, Spacious \| Great Location, Amenities	$35,380	$178	52%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (142)
Modern-Industrial 3 BR, Downtown Davenport (#5)	$15,417	$117	36%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
Cozy 5-bd home in East Moline with lots of extras!	$39,144	$165	64%	3	3	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (43)

Return Metrics

7.89% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,013	$6,027	$9,040	$12,054	$15,068	$30,136	$90,408
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,267	$2,612	$4,041	$5,557	$7,167	$16,836	$103,200
Down Payment	$25,800	$25,800	$25,800	$25,800	$25,800	$25,800	$25,800
Property Appreciation	$3,870	$7,856	$11,961	$16,190	$20,546	$44,365	$184,116
Total Return	$33,950	$42,296	$50,843	$59,602	$68,582	$117,137	$403,525

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.89%

Cap Rate

9.08%

Return on Investment

21.35%

2324 27th St Moline, IL, 61265

3 bed • 2 bath • 9 guests

Purchase Price

Est. $619/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$3,013

Annual Profit

9.1%

Cap Rate

7.9%

Cash on Cash

$29,190

Annual Revenue

BNBCalc predicts this property will get $145 per night with 63% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$34,199

Avg annual revenue

63%

Avg occupancy rate

$145

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

$40k

$70k

$100k

$3,014

Profit

Revenue

$29,190

Operating Expenses

$17,475

Operating Income

$11,716

Mortgage & Taxes

$8,702

Profit (Cash Flow)

$3,014

$38,170

Cash Investment

Down Payment

$25,800

Renos & Furnishing

$8,500

Closing Costs

$3,870

Total

$38,170

DSCR Ratio

Strong

1.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.89%

Cap Rate

9.08%

Return on Investment

21.35%

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

$6,122

Deductible property tax

$1,277

Your total deduction

$10,939

Your adjusted annual income

$150,000 - $10,939 = $139,061

Taxes on $139,061 (30%)

$41,718

Your old tax bill

$45,000

Your new tax bill

$41,718

Estimated tax savings

$3,282

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

Property Details

MLS Status: Active

Property Use: SFR

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: -