BNBCalc Short Term Rental Investment Analysis 3750 N Lake Shore Dr., Chicago, IL 60613, USA

3 bed • 3 bath • 6 guests • $199,000

BNB

Calc

Annual Revenue

$83,612

Profit (Cash Flow)

$43,231

Cap Rate

29.6%

Annual Revenue

$83,612

AirDNA projects $388/night at 59% occupancy ($83,611).

BNB Calc projects a 59% occupancy rate, $388 rate per night.

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

Return Metrics

190.61% 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)	$43,230	$86,461	$129,692	$172,923	$216,154	$432,309	$1,296,927
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,768	$5,680	$8,745	$11,970	$15,363	$35,177	$191,039
Down Payment	$7,960	$7,960	$7,960	$7,960	$7,960	$7,960	$7,960
Property Appreciation	$6,766	$13,762	$20,995	$28,475	$36,209	$79,008	$343,586
Total Return	$60,725	$113,864	$167,394	$221,329	$275,687	$554,455	$1,839,514

Property Appreciation:

3.4%

Revenue Appreciation:

Cash on Cash Return

190.61%

Cap Rate

29.55%

Return on Investment

232.64%

3750 N Lake Shore Dr. Chicago, Illinois, 60613

3 bed • 3 bath • 6 guests

Purchase Price

Est. $954/mo

Inquire about this property

Contact Agent

Chicago

Guide

Zoning

Market

Guide

Laws

Market Data

$83,612

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$43,231

Profit

Revenue

$83,612

Operating Expenses

$24,790

Operating Income

$58,822

Mortgage & Taxes

$15,591

Profit (Cash Flow)

$43,231

$22,680

Cash Investment

Down Payment

$7,960

Renos & Furnishing

$8,750

Closing Costs

$5,970

Total

$22,680

DSCR Ratio

Strong

3.77

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3.4%

Revenue Appreciation

Cash on Cash Return

190.61%

Cap Rate

29.55%

Return on Investment

232.64%

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

$9,614

Deductible property tax

$2,189

Your total deduction

-$24,088

Your adjusted annual income

$150,000 - -$24,088 = $174,088

Taxes on $174,088 (30%)

$52,226

Your old tax bill

$45,000

Your new tax bill

$52,226

Estimated tax savings

-$7,226

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