BNBCalc Short Term Rental Investment Analysis 260 S Clifton Ave, Elgin, IL, 60123

3 bed • 2 bath • 9 guests • $278,900

BNB

Calc

Annual Revenue

$70,982

Profit (Cash Flow)

$29,260

Cap Rate

17.2%

Annual Revenue

$70,982

AirDNA projects $195/night at 75% occupancy ($53,416). Airbtics projects $210/night at 69% occupancy ($52,923). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 79% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,006	$53,891	$73,558	$95,165
Occupancy	59%	71%	79%	84%
Nightly Rate	$144	$202	$246	$300

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Riverfront rental with fun activity	$41,885	$191	59%	3	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (229)
“St Geneva” River View-7 minutes to the QCenter	$28,848	$132	58%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (217)
Fabulous Fox Valley Farmhouse - senior friendly	$66,726	$381	47%	3	3	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (32)
Bodacious In Town Bungalow Walkable to Downton	$60,049	$243	66%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Suburban Serenity~Grill, Fire pit, Big yard~	$50,293	$186	70%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (36)
Cozy Retreat in a Prime location	$61,332	$213	76%	3	3	2	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Lovely river retreat near restaurants and parks	$45,226	$254	48%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (75)
St. Charles Riverview Retreat	$67,499	$250	71%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Modern & Clean 3 Bedroom Ranch House with Sunroom	$56,656	$202	74%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (79)
The Main Event Game House on the Huntley Square!	$39,109	$130	78%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (67)
Beautiful Single Family,Low Cleaning Fee. Free Prk	$57,362	$227	65%	3	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Emerald 3 br home sleeps 8 king	$40,532	$269	40%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Eclectic Ranch Home with Large Private Fenced Yard	$59,341	$195	79%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
River Front 3 bed 2 bath! Custom luxury getaway!	$44,981	$131	91%	3	2	4	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (143)
Cheerful 3- Bedroom!	$67,191	$231	79%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
Spacious 3 Bedroom	$30,269	$128	60%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Comfy Home w Access to Major Roads/Hwys, Huge Yard	$38,204	$122	78%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (115)
Casa Moderna adosada, en Rolling Meadows	$46,285	$222	55%	3	1	2	$99	❌	❌	❌	N / Y	⭐️ 4.5 (21)
St Charles, IL Spacious Lower Level Walkout 4 Beds	$41,717	$139	82%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (72)
Geneva Guesthouse: A Spacious and Comfortable Home	$103,669	$351	78%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Single-Level, Pet-Friendly Gem	$55,874	$184	82%	3	1	4	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Victorian Elegance: Private 1st Floor Retreat	$38,101	$130	78%	3	1	5	$115	❌	❌	✅	Y / Y	⭐️ 5 (12)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed	$43,479	$145	80%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (134)
Modern Lagoon 3 br entire house sleeps 8. King bed	$36,672	$140	70%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (221)
Cozy Home 3BD 2 BA: Central; I-88/Outlet Mall/Park	$48,564	$186	69%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (29)
Remodeled home with large, private outdoor area!	$43,570	$247	44%	3	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (71)
Blue Door Cottage, Hot Tub & updated 3 BDR ranch	$72,029	$240	82%	3	2	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (29)
Sprawling private fenced home with pond view!	$62,501	$333	50%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (53)
California Ranch on Acre Lot - Hot Tub & Sauna	$57,209	$165	92%	3	2	2	$110	❌	✅	✅	Y / Y	⭐️ 4.8 (90)
The Smiling Dog Farmhouse	$47,985	$143	89%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
InstaWorthy! Modern Gem, Perfect Family Getaway-Pe	$62,044	$193	84%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (92)
Geneva Island Park Retreat	$45,411	$231	53%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (24)
Chicago&O’Hare/King Bed/Fenced yard/Game room	$48,388	$202	62%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (74)
King Bed, High-Speed WiFi, Large Deck & Playground	$51,560	$180	71%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (103)
Cozy French Inspired Cottage in rural setting	$65,701	$246	72%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (84)
Historic cottage in the heart of downtown Geneva	$87,202	$297	79%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (57)
The Train Conductor's Cottage	$42,335	$130	86%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (123)
Modern Comfort King Gazebo Wi-Fi Glen Ellyn	$67,409	$288	62%	3	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.2 (14)
The Davis House,	$75,358	$328	62%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (7)
Lake Zurich Retreat Cozy Wi-Fi	$44,895	$219	53%	3	1	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (15)

Return Metrics

40.27% 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)	$29,260	$58,520	$87,780	$117,040	$146,301	$292,602	$877,806
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,120	$223,120	$223,120	$223,120	$223,120	$223,120	$223,120
Down Payment	$55,780	$55,780	$55,780	$55,780	$55,780	$55,780	$55,780
Property Appreciation	$8,367	$16,985	$25,861	$35,004	$44,421	$95,918	$398,063
Total Return	$316,527	$354,405	$392,542	$430,945	$469,622	$667,420	$1,554,769

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.27%

Cap Rate

17.23%

Return on Investment

55.56%

260 S Clifton Ave Elgin, Illinois, 60123

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,338/mo

Inquire about this property

Contact Agent

$278,900

Zestimate

Elgin

Zoning

Laws

220

Airbnb Investor Score

$29,260

Annual Profit

17.2%

Cap Rate

40.3%

Cash on Cash

$70,982

Annual Revenue

BNBCalc predicts this property will get $210 per night with 69% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$53,586

Avg annual revenue

69%

Avg occupancy rate

$210

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

$30k

$55k

$80k

$105k

$29,260

Profit

Revenue

$70,982

Operating Expenses

$22,908

Operating Income

$48,074

Mortgage & Taxes

$18,814

Profit (Cash Flow)

$29,260

$72,647

Cash Investment

Down Payment

$55,780

Renos & Furnishing

$8,500

Closing Costs

$8,367

Total

$72,647

DSCR Ratio

Strong

2.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.27%

Cap Rate

17.23%

Return on Investment

55.56%

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

$13,237

Deductible property tax

$2,761

Your total deduction

-$457

Your adjusted annual income

$150,000 - -$457 = $150,457

Taxes on $150,457 (30%)

$45,137

Your old tax bill

$45,000

Your new tax bill

$45,137

Estimated tax savings

-$137

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:

6,747 sqft

Year built:

1960

Size:

1,102 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 6,747 sqft

Building area: 1,102 sqft

Garage: Yes

Heating: Natural gas, forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: -

Parking: Garage, Open

Amenities: Range, Refrigerator, Washer, Dryer

Price per square foot: $253

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0622206015

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $224,724

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $278,900

Schools

High School: Larkin High School with 2/10 star rating