BNBCalc Short Term Rental Investment Analysis 30w637 Whispering Winds Drive, Naperville, Illinois 60563, United States

3 bed • 2 bath • 9 guests • $330,200

BNB

Calc

Report by:

Iulian Lescic

lesciciulian@gmail.com

Annual Revenue

$45,064

Profit (Cash Flow)

$3,251

Cap Rate

7.7%

Annual Revenue

$45,064

AirDNA projects $209/night at 56% occupancy ($42,748). Airbtics projects $199/night at 62% occupancy ($45,063). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 62% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,744	$39,810	$56,056	$72,903
Occupancy	55%	58%	76%	86%
Nightly Rate	$139	$187	$238	$268

Seasonality (Profit by Month)

Return Metrics

3.85% 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)	$3,251	$6,502	$9,753	$13,005	$16,256	$32,512	$97,537
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,243	$6,687	$10,344	$14,226	$18,347	$43,095	$264,160
Down Payment	$66,040	$66,040	$66,040	$66,040	$66,040	$66,040	$66,040
Property Appreciation	$9,906	$20,109	$30,618	$41,443	$52,592	$113,561	$471,282
Total Return	$82,441	$99,339	$116,756	$134,714	$153,236	$255,209	$899,019

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.85%

Cap Rate

7.73%

Return on Investment

19.42%

30W637 Whispering Winds Dr Naperville, Illinois, 60563-1061

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,584/mo

Inquire about this property

Contact Agent

$330,200

Zestimate

Naperville

Zoning

Laws

$45,064

Annual Revenue

BNBCalc predicts this property will get $199 per night with 62% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$3,251

Profit

Revenue

$45,064

Operating Expenses

$19,538

Operating Income

$25,526

Mortgage & Taxes

$22,274

Profit (Cash Flow)

$3,251

$84,446

Cash Investment

Down Payment

$66,040

Renos & Furnishing

$8,500

Closing Costs

$9,906

Total

$84,446

DSCR Ratio

Acceptable

1.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.85%

Cap Rate

7.73%

Return on Investment

19.42%

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

$15,672

Deductible property tax

$3,269

Your total deduction

$30,634

Your adjusted annual income

$150,000 - $30,634 = $119,366

Taxes on $119,366 (30%)

$35,810

Your old tax bill

$45,000

Your new tax bill

$35,810

Estimated tax savings

$9,190

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com