BNBCalc Short Term Rental Investment Analysis 301 Andrew Ln, Schaumburg, IL 60193

3 bed • 2 bath • 9 guests • $375,000

BNB

Calc

Annual Revenue

$48,055

Profit (Cash Flow)

$2,832

Cap Rate

7.5%

Annual Revenue

$48,055

AirDNA projects $223/night at 59% occupancy ($48,055). Airbtics projects $238/night at 65% occupancy ($56,503). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 59% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,295	$54,879	$78,816	$98,687
Occupancy	58%	65%	76%	86%
Nightly Rate	$200	$224	$275	$302

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
King Bed, High-Speed WiFi, Large Deck & Playground	$59,999	$235	62%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Eclectic Ranch Home with Large Private Fenced Yard	$57,933	$191	77%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
InstaWorthy! Modern Gem, Perfect Family Getaway	$137,287	$480	76%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (83)
Schaumburg/Woodfield Ranch House with 3 Bedrooms	$59,945	$190	79%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (133)
Game room+FirePit/Fenced yard/King Bed/Near O’Hare	$49,271	$213	59%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Paradise in Schaumburg Low Cleaning Fee, 3 BR, 4Bd	$44,887	$168	68%	3	2	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (37)
Modern & Clean 3 Bedroom Ranch House with Sunroom	$50,528	$208	63%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (64)
Single-Level, Pet-Friendly Gem	$64,688	$206	84%	3	1	14	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (68)
Clean Home w/ZOOM Minutes from Woodfield Sleeps 12	$53,167	$216	65%	3	2	2	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Quaint Townhouse	$39,937	$176	62%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (201)
Modern 3Bed Family Haven w/ King Bd & Private Yard	$73,123	$300	65%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (55)
RANCH, House-tel: updated full kitchen, comfy beds	$46,548	$202	60%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (37)
Relaxing 3 bedroom one level home	$47,356	$235	51%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (60)
Cheerful 3- Bedroom!	$43,378	$150	76%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (51)
Single Family home/ Schaumburg	$56,796	$258	59%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (25)
Cozy home in Schaumburg Sleeps 6	$95,661	$324	77%	3	1	2	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Newly Furnished Home! Grill, Fire pit, Big yard	$54,585	$210	69%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
3BR Ranch Home in Schaumburg - Great Location!	$52,803	$235	57%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy Retreat in a Prime location	$61,215	$218	74%	3	3	2	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Entire house, ranch style, walkable to downtown AH	$71,158	$341	56%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Excellent Location for Vacation or Business Stays.	$30,947	$114	68%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (153)
Prime Location, Cozy & Spacious home in Schaumburg	$65,240	$275	63%	3	3	3	$179	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Casa Moderna adosada, en Rolling Meadows	$35,041	$230	39%	3	1	3	$99	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Comfy 3BR 2BA at Rolling Meadows\|Free service fee!	$61,692	$196	86%	3	2	12	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
RaisedRanchModernHouse-Yard&Deck-Schaumburg-O'Hare	$71,171	$299	64%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
Scarlet Star, K & Q Beds, Pet Friendly	$59,845	$197	83%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Suburban Fab	$108,603	$280	100%	3	2	3	$145	❌	❌	✅	Y / Y	⭐️ 5 (33)
Hanover Park Rental	$30,684	$234	30%	3	2	3	$450	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy Modern Renovated 3bd House	$55,225	$211	68%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
Cozy Half-an-Acre Ranch	$64,432	$183	95%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (12)
Cozy & Quiet Hanover Park Townhome!	$71,953	$285	58%	3	2	2	$207	❌	❌	❌	N / Y	⭐️ 4.2 (5)
Unique Home w/King bed Sleeps 8 with Theater room	$61,631	$242	67%	3	4	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (10)
Beautiful house to relax	$60,413	$393	42%	3	3	5	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Cozy Family Retreat: King Beds, Garage, Fast WiFi	$100,126	$275	96%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (6)
Eva's favorite house!	$53,768	$240	58%	3	4	2	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (14)
NEW! Updated Suburban Home Near Parks & Family Fun	$71,492	$279	70%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
Big 3 Bedroom Home & Ultimate Entertainment Center	$41,456	$241	47%	3	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Close to O’Hare \| Near Hospitals	$59,608	$169	95%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern 3 Bedroom 2 Bath house near Ohare!	$32,114	$214	41%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.6 (24)

Return Metrics

2.98% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,831	$5,663	$8,494	$11,326	$14,158	$28,316	$84,949
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000	$300,000
Down Payment	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000	$75,000
Property Appreciation	$11,250	$22,837	$34,772	$47,065	$59,727	$128,968	$535,223
Total Return	$389,081	$403,500	$418,267	$433,392	$448,886	$532,285	$995,173

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.98%

Cap Rate

7.5%

Return on Investment

18.75%

301 Andrew Ln Schaumburg, IL, 60193

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,799/mo

This property is for sale!

Contact Agent

Schaumburg

Zoning

Laws

Airbnb Investor Score

$2,831

Annual Profit

7.5%

Cap Rate

3.0%

Cash on Cash

$48,055

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 59% occupancy.Projected nightly rate is $238/night at 65% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$59,421

Avg annual revenue

65%

Avg occupancy rate

$238

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

$20k

$60k

$95k

$140k

$2,832

Profit

Revenue

$48,055

Operating Expenses

$19,927

Operating Income

$28,128

Mortgage & Taxes

$25,296

Profit (Cash Flow)

$2,832

$94,750

Cash Investment

Down Payment

$75,000

Renos & Furnishing

$8,500

Closing Costs

$11,250

Total

$94,750

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.98%

Cap Rate

7.5%

Return on Investment

18.75%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$35,492

Your adjusted annual income

$150,000 - $35,492 = $114,508

Taxes on $114,508 (30%)

$34,352

Your old tax bill

$45,000

Your new tax bill

$34,352

Estimated tax savings

$10,648

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: -