BNBCalc Short Term Rental Investment Analysis 359 Minocqua St, Park Forest, IL 60466

2 bed • 1 bath • 6 guests • $146,500

BNB

Calc

Annual Revenue

$29,804

Profit (Cash Flow)

$2,367

Cap Rate

8.4%

Annual Revenue

$29,804

AirDNA projects $120/night at 68% occupancy ($29,803). Airbtics projects $194/night at 53% occupancy ($37,554). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 68% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,277	$31,427	$41,968	$65,829
Occupancy	39%	58%	71%	75%
Nightly Rate	$99	$146	$158	$232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet clean 2 bedroom get away.	$38,340	$160	60%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Tranquil 2 bedroom ranch home	$29,325	$170	44%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
Cute 2 br with King and Queen	$41,775	$155	73%	2	1	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (7)
Comfy 2 Bedroom 2nd Floor Entire Apartment	$20,236	$97	57%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (17)
Modern and Cozy	$50,929	$799	17%	2	1	1	$75	❌	❌	✅	N / Y	⭐️ 4.7 (47)
Comfy 2 BR Home Away from Home - 30 mi. to Chicago	$23,112	$79	79%	2	1	14	$110	❌	❌	❌	Y / Y	⭐️ 5 (20)
Camper/RV on quiet homestead	$20,222	$85	65%	2	1	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (38)
Duplex Lair	$30,068	$108	75%	2	1	28	$150	❌	❌	✅	Y / Y	⭐️ 5 (2)
Luxurious Getaway House near Downtown Chicago	$19,122	$143	30%	2	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (1)
Gorgeous Modern Getaway home	$25,954	$150	38%	2	1	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

5.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,366	$4,733	$7,100	$9,467	$11,834	$23,669	$71,009
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,439	$2,967	$4,589	$6,311	$8,140	$19,120	$117,200
Down Payment	$29,300	$29,300	$29,300	$29,300	$29,300	$29,300	$29,300
Property Appreciation	$4,395	$8,921	$13,584	$18,387	$23,333	$50,383	$209,093
Total Return	$37,501	$45,923	$54,574	$63,466	$72,608	$122,473	$426,603

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.92%

Cap Rate

8.36%

Return on Investment

20.53%

359 Minocqua St Park Forest, IL, 60466

2 bed • 1 bath • 6 guests

Purchase Price

Est. $703/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,366

Annual Profit

8.4%

Cap Rate

5.9%

Cash on Cash

$29,804

Annual Revenue

BNBCalc predicts this property will get $194 per night with 53% occupancy, putting it in the top 59% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$29,908

Avg annual revenue

53%

Avg occupancy rate

$194

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

$30k

$40k

$50k

$2,367

Profit

Revenue

$29,804

Operating Expenses

$17,555

Operating Income

$12,249

Mortgage & Taxes

$9,882

Profit (Cash Flow)

$2,367

$39,945

Cash Investment

Down Payment

$29,300

Renos & Furnishing

$6,250

Closing Costs

$4,395

Total

$39,945

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.92%

Cap Rate

8.36%

Return on Investment

20.53%

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

$6,953

Deductible property tax

$1,450

Your total deduction

$13,009

Your adjusted annual income

$150,000 - $13,009 = $136,991

Taxes on $136,991 (30%)

$41,097

Your old tax bill

$45,000

Your new tax bill

$41,097

Estimated tax savings

$3,903

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: -