BNBCalc Short Term Rental Investment Analysis 35013 N James Ave, Ingleside, IL 60041

3 bed • 3 bath • 9 guests • $570,000

BNB

Calc

Annual Revenue

$42,339

Profit (Cash Flow)

-$15,295

Cap Rate

4.1%

Annual Revenue

$42,339

AirDNA projects $207/night at 56% occupancy ($42,339). Airbtics projects $232/night at 60% occupancy ($50,841). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $207 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,658	$49,705	$71,253	$92,315
Occupancy	47%	60%	69%	74%
Nightly Rate	$137	$211	$267	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Long Lake Lodge	$65,145	$261	65%	3	3	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (67)
Lake/Beach Getaway (Remodeled)	$31,764	$135	57%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
By Naval Base! Ranch w Pool Table, Arcade, Netflix	$40,124	$137	73%	3	1	2	$99	✅	❌	❌	Y / Y	⭐️ 4.9 (126)
Lake House Retreat with option to rent Jet Ski	$51,452	$270	47%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (32)
Enjoy Life Right on the Lake with Amazing Views	$102,366	$304	87%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (88)
Quiet 3 bedroom getaway by the lake.	$24,376	$138	44%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Mineola Manor	$98,296	$524	50%	3	3	2	$200	✅	❌	❌	Y / N	⭐️ 5 (8)
Modern 3 bedroom house, quiet residential street.	$37,945	$132	71%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Lakefront Cottage with Gorgeous Sunsets	$38,972	$225	45%	3	1	2	$150	❌	❌	❌	N / N	⭐️ 5 (7)
Corner Lakefront Property	$49,555	$198	63%	3	2	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (145)

Return Metrics

-10.93% 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)	-$15,295	-$30,590	-$45,886	-$61,181	-$76,477	-$152,954	-$458,862
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$456,000	$456,000	$456,000	$456,000	$456,000	$456,000	$456,000
Down Payment	$114,000	$114,000	$114,000	$114,000	$114,000	$114,000	$114,000
Property Appreciation	$17,100	$34,713	$52,854	$71,540	$90,786	$196,032	$813,539
Total Return	$571,804	$574,122	$576,968	$580,358	$584,309	$613,078	$924,677

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.93%

Cap Rate

4.06%

Return on Investment

5.29%

35013 N James Ave Ingleside, IL, 60041

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,734/mo

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$15,295

Annual Profit

4.1%

Cap Rate

-10.9%

Cash on Cash

$42,339

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 56% occupancy.Projected nightly rate is $232/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$53,999

Avg annual revenue

60%

Avg occupancy rate

$232

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

$25k

$50k

$75k

$105k

-$15,295

Profit

Revenue

$42,339

Operating Expenses

$19,184

Operating Income

$23,155

Mortgage & Taxes

$38,450

Profit (Cash Flow)

-$15,295

$139,850

Cash Investment

Down Payment

$114,000

Renos & Furnishing

$8,750

Closing Costs

$17,100

Total

$139,850

DSCR Ratio

Weak

0.60

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.93%

Cap Rate

4.06%

Return on Investment

5.29%

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

$27,053

Deductible property tax

$5,643

Your total deduction

$72,972

Your adjusted annual income

$150,000 - $72,972 = $77,028

Taxes on $77,028 (30%)

$23,108

Your old tax bill

$45,000

Your new tax bill

$23,108

Estimated tax savings

$21,892

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -