BNBCalc Short Term Rental Investment Analysis 281 Hoxie Ave, Calumet City, IL 60409

3 bed • 3 bath • 9 guests • $290,000

BNB

Calc

Annual Revenue

$29,146

Profit (Cash Flow)

-$7,885

Cap Rate

4.0%

Annual Revenue

$29,146

AirDNA projects $190/night at 42% occupancy ($29,146). Airbtics projects $176/night at 46% occupancy ($29,570). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 42% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,304	$27,660	$48,184	$71,970
Occupancy	28%	43%	60%	74%
Nightly Rate	$131	$164	$202	$250

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful , fully renovated	$32,412	$164	54%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Bountiful Abode: 3 BR Full Bsmt	$34,232	$164	51%	3	2	2	$135	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Nature Preserve Home	$40,846	$180	62%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Comfy Remodeled Home Close to Chicago/Indiana	$27,134	$82	74%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (88)
Welcome to True Blue.	$41,797	$140	78%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (6)
Maclenda	$30,276	$210	36%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
Chicagoland Area Beautiful Gem!	$45,439	$344	34%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

-10.45% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,885	-$15,770	-$23,655	-$31,540	-$39,425	-$78,850	-$236,551
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$290,814	$291,890	$293,235	$294,857	$296,764	$310,885	$467,354

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.45%

Cap Rate

4.02%

Return on Investment

4.85%

281 Hoxie Ave Calumet City, IL, 60409

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,391/mo

This property is for sale!

Contact Agent

-35

Airbnb Investor Score

-$7,885

Annual Profit

4.0%

Cap Rate

-10.5%

Cash on Cash

$29,146

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $190/night at 42% occupancy.Projected nightly rate is $176/night at 46% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$30,153

Avg annual revenue

46%

Avg occupancy rate

$176

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

$10k

$20k

$35k

$45k

-$7,885

Profit

Revenue

$29,146

Operating Expenses

$17,469

Operating Income

$11,677

Mortgage & Taxes

$19,562

Profit (Cash Flow)

-$7,885

$75,450

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$8,750

Closing Costs

$8,700

Total

$75,450

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.45%

Cap Rate

4.02%

Return on Investment

4.85%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$37,822

Your adjusted annual income

$150,000 - $37,822 = $112,178

Taxes on $112,178 (30%)

$33,653

Your old tax bill

$45,000

Your new tax bill

$33,653

Estimated tax savings

$11,347

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: -