BNBCalc Short Term Rental Investment Analysis 3 Hilltop Ln, South Elgin, IL 60177

3 bed • 4 bath • 9 guests • $475,000

BNB

Calc

Annual Revenue

$51,043

Profit (Cash Flow)

-$1,315

Cap Rate

6.5%

Annual Revenue

$51,043

AirDNA projects $215/night at 65% occupancy ($51,042). Airbtics projects $195/night at 70% occupancy ($49,855). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 65% occupancy rate, $215 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,670	$53,502	$65,553	$84,007
Occupancy	58%	70%	85%	88%
Nightly Rate	$189	$198	$199	$248

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	$37,345	$187	51%	3	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (202)
Lovely river retreat near restaurants and parks	$44,994	$254	44%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (52)
“St Geneva” River View-10min to Lamplight Equestrn	$30,632	$133	57%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (188)
River Front 3 bed 2 bath! Custom luxury getaway!	$50,324	$140	90%	3	2	4	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (119)
St. Charles Riverview Retreat	$73,637	$248	77%	3	3	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (25)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed	$65,141	$198	86%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (97)
Modern Lagoon 3 br entire house sleeps 8. King bed	$48,226	$198	63%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (191)
California Ranch on Acre Lot - Hot Tub & Sauna	$69,911	$200	88%	3	2	2	$110	❌	✅	✅	Y / Y	⭐️ 4.8 (62)
Scarlet Star, K & Q Beds, Pet Friendly	$59,845	$197	83%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Newly Furnished Home-Grill/Fire pit/Big yard	$45,171	$198	61%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (11)

Return Metrics

-1.11% 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)	-$1,314	-$2,629	-$3,944	-$5,258	-$6,573	-$13,147	-$39,441
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$487,935	$501,298	$515,101	$529,357	$544,081	$625,213	$1,113,507

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.11%

Cap Rate

6.46%

Return on Investment

14.88%

3 Hilltop Ln South Elgin, IL, 60177

3 bed • 4 bath • 9 guests

Purchase Price

Est. $2,278/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$1,314

Annual Profit

6.5%

Cap Rate

-1.1%

Cash on Cash

$51,043

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
AirDNA projects $215/night at 65% occupancy ($51,042.84). Airbtics projects $195/night at 70% occupancy ($49,855).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$52,522

Avg annual revenue

70%

Avg occupancy rate

$195

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

$45k

$60k

$75k

-$1,315

Profit

Revenue

$51,043

Operating Expenses

$20,316

Operating Income

$30,727

Mortgage & Taxes

$32,042

Profit (Cash Flow)

-$1,315

$118,250

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$9,000

Closing Costs

$14,250

Total

$118,250

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.11%

Cap Rate

6.46%

Return on Investment

14.88%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$104,937

Your adjusted annual income

$150,000 - $104,937 = $45,063

Taxes on $45,063 (30%)

$13,519

Your old tax bill

$45,000

Your new tax bill

$13,519

Estimated tax savings

$31,481

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: 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: -