BNBCalc Short Term Rental Investment Analysis 361 Pembroke Ct 1724-8, Schaumburg, IL 60193

2 bed • 2 bath • 6 guests • $285,000

BNB

Calc

Annual Revenue

$53,154

Profit (Cash Flow)

$13,339

Cap Rate

11.4%

Annual Revenue

$53,154

AirDNA projects $231/night at 63% occupancy ($53,153). Airbtics projects $153/night at 68% occupancy ($37,999). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 63% occupancy rate, $231 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,655	$41,972	$54,358	$75,817
Occupancy	59%	68%	82%	99%
Nightly Rate	$117	$164	$174	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 2 bedroom townhouse with free parking.	$22,551	$176	30%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 4.3 (30)
a SIMPLE place	$33,343	$87	99%	2	2	2	$35	❌	❌	✅	Y / Y	⭐️ 4.9 (289)
HUGE Luxury Home Entire Lower Level Unit!	$37,108	$162	58%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
Spacious 2 Bedroom Condo for Extended Stays	$22,600	$95	65%	2	1	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (2)
A Cozy Place in Schaumburg	$37,845	$235	44%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Top floor modern 2-bedroom condo in downtown	$26,444	$111	63%	2	2	2	$19	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Home Away from Your Home	$63,153	$199	86%	2	3	4	$50	❌	❌	❌	Y / Y	⭐️ 5 (4)
Quiet 2 Bedroom 2 Bath with w/d and garage.	$60,756	$166	100%	2	2	5	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Beautiful Quiet 2Bed/2Bath Condo	$35,862	$138	71%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
PrimeLocation:pool, fitness, dog park A+ amenities	$46,486	$169	71%	2	2	14	$199	✅	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

18.51% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,338	$26,677	$40,016	$53,354	$66,693	$133,387	$400,162
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$306,888	$329,033	$351,443	$374,124	$397,086	$516,403	$1,091,932

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.51%

Cap Rate

11.42%

Return on Investment

34.26%

361 Pembroke Ct 1724-8 Schaumburg, IL, 60193

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,367/mo

This property is for sale!

Contact Agent

Schaumburg

Zoning

Laws

110

Airbnb Investor Score

$13,338

Annual Profit

11.4%

Cap Rate

18.5%

Cash on Cash

$53,154

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 63% occupancy.Projected nightly rate is $153/night at 68% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$38,614

Avg annual revenue

68%

Avg occupancy rate

$153

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

$35k

$50k

$65k

$13,339

Profit

Revenue

$53,154

Operating Expenses

$20,590

Operating Income

$32,564

Mortgage & Taxes

$19,225

Profit (Cash Flow)

$13,339

$72,050

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$6,500

Closing Costs

$8,550

Total

$72,050

DSCR Ratio

Strong

1.69

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.51%

Cap Rate

11.42%

Return on Investment

34.26%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$15,793

Your adjusted annual income

$150,000 - $15,793 = $134,207

Taxes on $134,207 (30%)

$40,262

Your old tax bill

$45,000

Your new tax bill

$40,262

Estimated tax savings

$4,738

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -