BNBCalc Short Term Rental Investment Analysis 316 Elizabeth Pl, Geneva, IL 60134

5 bed • 5 bath • 15 guests • $2,000,000

BNB

Calc

Annual Revenue

$75,416

Profit (Cash Flow)

-$82,982

Cap Rate

2.6%

Annual Revenue

$75,416

AirDNA projects $356/night at 58% occupancy ($75,415). Airbtics projects $443/night at 67% occupancy ($108,408). Airbtics predicts this property will perform in the 79% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $356 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,854	$80,814	$108,581	$116,513
Occupancy	62%	71%	76%	79%
Nightly Rate	$247	$287	$358	$363

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Perfect for big groups:Corp retreat,family reunion	$72,348	$302	58%	5	3	1	$260	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Entire 5BR House - Wayne, IL (We are OPEN!).	$35,465	$102	95%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (469)
Old Charm White House	$55,369	$244	62%	5	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Home in Glen Ellyn	$84,014	$248	80%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (99)
Moxie - w/ Game Room- 4 Kings, Sleeps 15	$105,335	$360	73%	5	3	2	$250	✅	❌	✅	Y / Y	⭐️ 4.8 (45)
Family home on fescue	$57,579	$246	61%	5	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (41)
Dream House w King Suite Near Downtown	$78,217	$301	71%	5	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Modern Open Concept Home with Pool Table.	$105,597	$359	79%	5	3	15	$190	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Spread out - Renovated 5BR+Loft, Sleeps 12+	$73,373	$287	64%	5	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Tranquility - 4+BR, 2BA	$75,581	$258	67%	5	2	2	$210	❌	❌	✅	Y / Y	⭐️ 4.8 (38)
Peaceful Bolingbrook Getaway	$56,276	$248	62%	5	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Imagine… 5 Brs/ Game Room	$109,225	$357	79%	5	2	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (63)
Large Remodeled Home in Aurora	$52,492	$202	71%	5	5	14	$250	❌	❌	✅	Y / Y	⭐️ 5 (1)
Gorgeous Glen Ellyn Gem	$105,127	$365	73%	5	2	1	$215	❌	❌	✅	Y / Y	⭐️ 4.5 (56)

Return Metrics

-17.53% 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)	-$82,982	-$165,964	-$248,946	-$331,928	-$414,910	-$829,821	-$2,489,464
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000	$1,600,000
Down Payment	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Property Appreciation	$60,000	$121,800	$185,454	$251,017	$318,548	$687,832	$2,854,524
Total Return	$1,977,017	$1,955,835	$1,936,507	$1,919,089	$1,903,637	$1,858,011	$2,365,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.53%

Cap Rate

2.59%

Return on Investment

-0.7%

316 Elizabeth Pl Geneva, IL, 60134

5 bed • 5 bath • 15 guests

Purchase Price

Est. $9,593/mo

This property is for sale!

Contact Agent

-67

Airbnb Investor Score

-$82,982

Annual Profit

2.6%

Cap Rate

-17.5%

Cash on Cash

$75,416

Annual Revenue

This property is projected to be in the top 79% revenue percentile compared to similar properties nearby.
Projected nightly rate is $356/night at 58% occupancy.Projected nightly rate is $443/night at 67% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$83,926

Avg annual revenue

67%

Avg occupancy rate

$443

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

$35k

$85k

$140k

$195k

-$82,982

Profit

Revenue

$75,416

Operating Expenses

$23,484

Operating Income

$51,932

Mortgage & Taxes

$134,914

Profit (Cash Flow)

-$82,982

$473,250

Cash Investment

Down Payment

$400,000

Renos & Furnishing

$13,250

Closing Costs

$60,000

Total

$473,250

DSCR Ratio

Weak

0.38

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.53%

Cap Rate

2.59%

Return on Investment

-0.7%

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

$94,922

Deductible property tax

$19,800

Your total deduction

$282,947

Your adjusted annual income

$150,000 - $282,947 = -$132,947

Taxes on -$132,947 (30%)

-$39,884

Your old tax bill

$45,000

Your new tax bill

-$39,884

Estimated tax savings

$84,884

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -