BNBCalc Short Term Rental Investment Analysis 2950 Cotswold Cir, Rockford, IL 61114

4 bed • 3 bath • 12 guests • $750,000

BNB

Calc

Annual Revenue

$68,136

Profit (Cash Flow)

-$4,994

Cap Rate

6.1%

Annual Revenue

$68,136

AirDNA projects $287/night at 65% occupancy ($68,136). Airbtics projects $241/night at 57% occupancy ($50,173). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $287 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,977	$49,780	$83,749	$123,401
Occupancy	43%	62%	70%	77%
Nightly Rate	$146	$211	$316	$423

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Holste Cantina, a place to enjoy quiet nature.	$84,411	$347	63%	4	5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (177)
Spacious 4-Bedroom Full Duplex for Large Families	$44,454	$157	74%	4	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (20)
Spacious Cabin-style home w/ Gameroom + Gym!	$47,781	$173	67%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (106)
Charm in the heart of the Valley	$35,986	$133	71%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (141)
Game Room with a 4 Bedroom House	$34,918	$122	76%	4	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (166)
4 bedroom! Near Sports Arena! Large families!	$53,659	$208	67%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Family-Friendly Rockford Home w/ Private Yard!	$24,941	$144	42%	4	2	2	$155	❌	❌	❌	N / Y	⭐️ 4.2 (17)
Cozy Ranch with family game room	$34,156	$122	73%	4	2	30	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (165)
S & H Farm & Charm	$61,109	$240	67%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (38)
HD Jameson Historic 1855 River House	$61,779	$363	43%	4	4	2	$150	❌	❌	❌	Y / N	⭐️ 5 (80)
Beautiful Craftsman Style Home w/ Fenced Yard	$62,254	$245	68%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (77)
4 BR farmhouse on 40 quiet acres	$50,548	$179	71%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
Urban River Cottage	$67,929	$499	35%	4	2	10	$100	❌	❌	✅	Y / Y	⭐️ 5 (20)
Hidden Gem Spanish Style Villa	$64,137	$272	62%	4	3	1	$105	❌	✅	✅	Y / Y	⭐️ 5 (267)
A Time To Rest LLC	$15,726	$44	92%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Restore Retreat on Rock River	$38,420	$457	20%	4	2	1	$345	❌	❌	❌	Y / Y	⭐️ 5 (19)
“Cozy gem in the city”	$39,462	$214	49%	4	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (58)
4 BR Cape Cod on the Parkway	$24,311	$122	53%	4	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Private Spacious Home♥ Beautiful Kitchen LG Yard!!	$47,105	$195	66%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (137)
Oak View Game Room & Hiking Trails at Hidden Creek	$58,292	$409	38%	4	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (78)
spacios and clasic state house	$21,228	$172	32%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (4)
Your friendly neighborhood Airbnb	$92,396	$380	64%	4	3	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (13)
Urban farm.	$24,653	$124	53%	4	2	2	$39	❌	❌	✅	N / Y	⭐️ 4.4 (15)
Golfer's Retreat: Hot Tub, Arcade, & Spa	$73,882	$258	75%	4	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (50)
4 bedroom Tri-level in a small midwest town	$23,821	$132	46%	4	3	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
French Hen at Hidden Creek Estates	$43,940	$350	32%	4	3	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (7)
Beautiful Boulevard, Business Friendly, 4 Bedroom!	$24,871	$195	34%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (20)
Classic ROCKford	$69,398	$273	69%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
secluded & Relaxing river home	$40,581	$264	42%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.1 (9)
Redwood Retreat Rockton, IL.	$106,689	$550	53%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Eagle View Riverfront Retreat	$92,196	$458	55%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
HOT TUB + Big Patio + Large Groups + Game Room	$61,411	$161	90%	4	3	1	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (22)
Italian Villa With Jacuzzi!	$41,012	$249	45%	4	3	3	$160	❌	✅	❌	Y / Y	⭐️ 5 (4)
Greater Rockford Area, Business Friendly 4 Bedroom	$16,233	$155	23%	4	3	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Great cozy little house	$35,136	$120	80%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Rockford Vacation Rental w/ Private Patio & Yard!	$55,749	$224	68%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Historic Villa + a Quiet Oasis	$58,148	$331	48%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 3 (2)
Rolling green Downtown bungalow	$36,894	$126	80%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (8)

Return Metrics

-2.72% 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)	-$4,994	-$9,988	-$14,982	-$19,976	-$24,970	-$49,940	-$149,822
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$767,505	$785,686	$804,562	$824,155	$844,485	$957,996	$1,670,624

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.72%

Cap Rate

6.07%

Return on Investment

13.57%

2950 Cotswold Cir Rockford, IL, 61114

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,597/mo

This property is for sale!

Contact Agent

Rockford

Zoning

Laws

Airbnb Investor Score

-$4,994

Annual Profit

6.1%

Cap Rate

-2.7%

Cash on Cash

$68,136

Annual Revenue

BNBCalc predicts this property will get $241 per night with 57% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 27% of comparables

Seasonality

38 Airbnb Comparables

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

$49,200

Avg annual revenue

57%

Avg occupancy rate

$241

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

$45k

$75k

$110k

-$4,994

Profit

Revenue

$68,136

Operating Expenses

$22,538

Operating Income

$45,599

Mortgage & Taxes

$50,593

Profit (Cash Flow)

-$4,994

$183,250

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$10,750

Closing Costs

$22,500

Total

$183,250

DSCR Ratio

Weak

0.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.72%

Cap Rate

6.07%

Return on Investment

13.57%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$80,779

Your adjusted annual income

$150,000 - $80,779 = $69,221

Taxes on $69,221 (30%)

$20,766

Your old tax bill

$45,000

Your new tax bill

$20,766

Estimated tax savings

$24,234

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -