BNBCalc Short Term Rental Investment Analysis 347 W Chestnut St, Chicago, IL 60610, USA

0 bed • 1 bath • 3 guests • $80,000

BNB

Calc

Annual Revenue

$38,427

Profit (Cash Flow)

$14,955

Cap Rate

25.4%

Annual Revenue

$38,427

AirDNA projects $167/night at 63% occupancy ($38,427).

BNB Calc projects a 63% occupancy rate, $167 rate per night.

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

Return Metrics

72.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,955	$29,910	$44,865	$59,820	$74,776	$149,552	$448,656
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Down Payment	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000	$16,000
Property Appreciation	$2,400	$4,872	$7,418	$10,040	$12,741	$27,513	$114,180
Total Return	$97,355	$114,782	$132,283	$149,861	$167,518	$257,065	$642,837

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

72.42%

Cap Rate

25.43%

Return on Investment

87.85%

347 W Chestnut St Chicago, Illinois, 60610-3050

0 bed • 1 bath • 3 guests

Purchase Price

Est. $384/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$38,427

Annual Revenue

Projected nightly rate is $167/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,955

Profit

Revenue

$38,427

Operating Expenses

$18,076

Operating Income

$20,352

Mortgage & Taxes

$5,397

Profit (Cash Flow)

$14,955

$20,650

Cash Investment

Down Payment

$16,000

Renos & Furnishing

$2,250

Closing Costs

$2,400

Total

$20,650

DSCR Ratio

Strong

3.77

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

72.42%

Cap Rate

25.43%

Return on Investment

87.85%

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

$3,797

Deductible property tax

$792

Your total deduction

-$6,719

Your adjusted annual income

$150,000 - -$6,719 = $156,719

Taxes on $156,719 (30%)

$47,016

Your old tax bill

$45,000

Your new tax bill

$47,016

Estimated tax savings

-$2,016

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