BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4 Andrew Ln, Hawthorn Woods, IL 60047

4 bed β€’ 2 bath β€’ 12 guests β€’ $4,200

BNB

Calc

Annual Revenue

$54,239

Profit (Cash Flow)

$33,224

Cap Rate

797.8%

Annual Revenue

$54,239

AirDNA projects $297/night at 50% occupancy ($54,238). Airbtics projects $355/night at 61% occupancy ($79,093). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $297 rate per night.

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

Percentiles25%50%75%90%
Revenue$48,069$76,028$112,858$165,397
Occupancy50%61%70%78%
Nightly Rate$252$327$423$558

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Comfortable 4 bedroom home with indoor fireplace
$95,145
$399
61%
432$200❌❌❌Y / Y⭐️ 4.8 (31)
Adjacent to Bangs Lake and steps to Main Street
$70,449
$349
54%
423$100βŒβŒβœ…Y / Y⭐️ 5 (69)
Wooded Historic Long Grove Home
$82,394
$446
47%
432$150βŒβŒβœ…Y / Y⭐️ 4.3 (3)
New Humble Home! - Near Great Lakes Naval Base!!
$43,559
$217
51%
431$145❌❌❌N / N⭐️ 4.7 (66)
Casa Blanca, 5 Beds
$71,284
$271
68%
422$159βœ…βŒβŒY / Y⭐️ 4.9 (45)
Home in the Heights
$61,026
$323
50%
432$125❌❌❌Y / Y⭐️ 5 (33)
Amber Shore- Lakefront Home w/Amazing View
$89,110
$390
61%
433$200❌❌❌Y / Y⭐️ 5 (19)
Modern Luxe Home w/Gameroom and Electric Fireplace
$108,327
$433
65%
432$200βŒβŒβœ…Y / Y⭐️ 4.8 (36)
Rejuvenate and Relax in the North Shore
$65,082
$371
45%
433$250βŒβŒβœ…Y / Y⭐️ 4.9 (115)
SpaciousPeaceful Lakefront-Gazebo,Beach/Paddleboat
$76,303
$308
66%
422$225❌❌❌Y / Y⭐️ 4.9 (23)
Elevation, 5+Beds, Open Concept, Huge Bsmt
$76,013
$264
75%
421$215βŒβŒβœ…Y / Y⭐️ 4.9 (51)
Breathtaking home
$77,740
$423
50%
432$50βŒβŒβœ…Y / Y⭐️ 4.9 (26)
IVP Manor House By Lake Beach & Naval Base
$67,549
$344
51%
422$150❌❌❌Y / Y⭐️ 4.8 (72)
4 Bedroom House - Walk to downtown Libertyville
$57,402
$228
61%
422$155βŒβŒβœ…Y / Y⭐️ 4.8 (75)
Lakefront Cottage w/ Sunset Views
$165,315
$558
78%
411$125βŒβŒβœ…N / N⭐️ 4.7 (152)
The Blue House ~ Spacious & Near Naval Academy
$82,667
$424
50%
421$175βŒβŒβœ…Y / Y⭐️ 4.8 (43)
Living the High Life Pool House
$184,510
$614
78%
421$225βœ…βŒβŒY / Y⭐️ 4.8 (119)
New! Your Home Away From Home! Next to Navel Base!
$39,838
$211
46%
421$165❌❌❌Y / Y⭐️ 4.7 (45)
Schaumburg Woodfield Pool House 4bedroom 2.5bath
$121,721
$444
73%
432$255βœ…βŒβŒY / Y⭐️ 5 (17)
Lakehouse Retreat
$52,473
$344
40%
422$150βŒβŒβœ…Y / Y⭐️ 4.9 (41)
Luxury 4 Bed 2.5 Bath near Chicago O'Hare Airport
$57,591
$261
58%
432$98βŒβŒβœ…Y / Y⭐️ 4.8 (75)
Victorian House 3000SF near Chicago
$136,981
$395
92%
435$100❌❌❌Y / Y⭐️ 4.7 (38)
D Huge Yard Few Mins to Airport Washer Dryer
$92,222
$331
68%
432$320βŒβŒβœ…Y / Y⭐️ 4.8 (57)
Beautiful 4 bedroom Home with Game Room in Elgin
$37,637
$109
85%
432$135❌❌❌Y / Y⭐️ 4.8 (78)
Gurnee Gathering Place Near Navy Base
$70,494
$254
75%
433$125❌❌❌Y / Y⭐️ 5 (48)
#1 The Lodge @ The Cottages on Petite Lake
$91,700
$560
43%
422$150❌❌❌Y / Y⭐️ 4.8 (163)
Entire House Minutes from O’Hare Airport!! By lake
$59,813
$258
61%
422$165βŒβŒβœ…Y / Y⭐️ 4.5 (129)
"Magnolia Farmhouse" inspired 4-bedroom home
$54,921
$185
77%
422$150❌❌❌Y / Y⭐️ 5 (246)
Family-sized Indoor Heated Pool & Movie Theater!
$180,785
$700
70%
432$300βœ…βŒβœ…Y / Y⭐️ 5 (20)
Entire Lake Villa Home
$41,846
$220
49%
432$165❌❌❌Y / Y⭐️ 4.7 (62)
Fully updated home Perfect for the family!
$69,783
$216
86%
427$130βŒβŒβœ…Y / Y⭐️ 5 (11)
Stunning Lake Views, Huge Deck, Water Fun!
$63,363
$437
37%
422$190βœ…βŒβŒY / Y⭐️ 4.9 (42)
*Entire house 4 bedrooms, NAVY 4 miles/base, Lake*
$78,682
$269
78%
424$225βŒβŒβœ…Y / Y⭐️ 5 (42)
Exotic House - Few minutes from O'Hare and Chicago
$43,938
$197
58%
422$165βŒβŒβœ…Y / Y⭐️ 4.8 (170)
4 BR Home in Arlington Heights
$66,274
$297
59%
422$130❌❌❌Y / Y⭐️ 4.9 (19)
Peaceful Lakefront/2 kings +/Near Navy/Family Time
$62,843
$246
61%
422$250❌❌❌Y / Y⭐️ 5 (65)
Witness Sunrise Over Lake Michigan
$187,804
$991
51%
432$200❌❌❌Y / Y⭐️ 5 (42)
4 Bedroom House β˜… Close to many Corp HQ's
$69,646
$237
70%
422$175βŒβŒβœ…Y / Y⭐️ 4.8 (47)
Modern Spacious Quiet Home Near O'Hare -Deck&Yard
$72,923
$292
67%
433$150❌❌❌Y / Y⭐️ 5 (113)
King beds, Free Wi-Fi, Gas Grill Cozy Antioch home
$65,860
$393
44%
432$260βŒβŒβœ…Y / Y⭐️ 4.6 (15)

Return Metrics

289.76% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$33,224$66,448$99,673$132,897$166,121$332,243$996,731
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$41$85$131$180$233$548$3,360
Down Payment$840$840$840$840$840$840$840
Property Appreciation$126$255$389$527$668$1,444$5,994
Total Return$34,231$67,629$101,034$134,445$167,864$335,076$1,006,925

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

289.76%

Cap Rate

797.8%

Return on Investment

291.22%

property-location

4 Andrew Ln Hawthorn Woods, IL, 60047

4 bed β€’ 2 bath β€’ 12 guests

Est. $20/mo

Agent

This property is for sale!

Contact Agent

7880

Airbnb Investor Score

$33,224

Annual Profit

797.8%

Cap Rate

289.8%

Cash on Cash

$54,239

Annual Revenue

BNBCalc predicts this property will get $355 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 78% of comparables

Top 56% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$82,325

Avg annual revenue

61%

Avg occupancy rate

$355

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$85k

$135k

$190k

Sign up to see the data on 40 all comparables

$33,224

Profit

Revenue

$54,239

Operating Expenses

$20,731

Operating Income

$33,508

Mortgage & Taxes

$283

Profit (Cash Flow)

$33,224

$11,466

Cash Investment

Down Payment

$840

Renos & Furnishing

$10,500

Closing Costs

$126

Total

$11,466

DSCR Ratio

Strong

118.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

289.76%

Cap Rate

797.8%

Profit (Cummulative)

$33,224

$41

$10,500

$126

$0

Total Gain

$33,392

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

$199

Deductible property tax

$42

Your total deduction

-$31,359

Your adjusted annual income

$150,000 - -$31,359 = $181,359


Taxes on $181,359 (30%)

$54,408

Your old tax bill

$45,000

Your new tax bill

$54,408


Estimated tax savings

-$9,408

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: -