BNBCalc Short Term Rental Investment Analysis 4044 Princeton Ct, Streamwood, IL 60107

3 bed • 2 bath • 9 guests • $219,900

BNB

Calc

Annual Revenue

$43,785

Profit (Cash Flow)

$9,580

Cap Rate

11.1%

Annual Revenue

$43,785

AirDNA projects $309/night at 54% occupancy ($60,944). Airbtics projects $222/night at 54% occupancy ($43,785). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $222 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,934	$44,079	$54,958	$60,313
Occupancy	41%	57%	68%	83%
Nightly Rate	$200	$220	$231	$245

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Lagoon 3 br entire house sleeps 8. King bed	$49,971	$199	65%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (185)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed	$64,526	$205	86%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (90)
Scarlet Star, K & Q Beds, Pet Friendly	$59,845	$197	83%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Newly furnished Clean Home-Grill/Fire pit/Big yard	$40,171	$196	56%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Jade spacious sleeps 8 king bed	$33,925	$228	39%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Modern & Clean 3 Bedroom House with Sunroom	$46,702	$220	58%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Big 3 Bedroom Home & Ultimate Entertainment Center	$41,456	$241	47%	3	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cozy Retreat in a Prime location	$56,621	$221	70%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (10)

Return Metrics

16.21% 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)	$9,579	$19,159	$28,738	$38,318	$47,897	$95,795	$287,387
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$175,920	$175,920	$175,920	$175,920	$175,920	$175,920	$175,920
Down Payment	$43,980	$43,980	$43,980	$43,980	$43,980	$43,980	$43,980
Property Appreciation	$6,597	$13,391	$20,390	$27,599	$35,024	$75,627	$313,855
Total Return	$236,076	$252,451	$269,029	$285,817	$302,822	$391,323	$821,142

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.21%

Cap Rate

11.1%

Return on Investment

31.03%

4044 Princeton Ct Streamwood, IL, 60107

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,055/mo

This property is for sale!

Contact Agent

100

Airbnb Investor Score

$9,579

Annual Profit

11.1%

Cap Rate

16.2%

Cash on Cash

$43,785

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $309/night at 54% occupancy.Projected nightly rate is $222/night at 54% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$44,047

Avg annual revenue

54%

Avg occupancy rate

$222

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

$10k

$30k

$45k

$65k

$9,580

Profit

Revenue

$43,785

Operating Expenses

$19,372

Operating Income

$24,413

Mortgage & Taxes

$14,834

Profit (Cash Flow)

$9,580

$59,077

Cash Investment

Down Payment

$43,980

Renos & Furnishing

$8,500

Closing Costs

$6,597

Total

$59,077

DSCR Ratio

Strong

1.65

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.21%

Cap Rate

11.1%

Return on Investment

31.03%

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

$10,437

Deductible property tax

$2,177

Your total deduction

$13,379

Your adjusted annual income

$150,000 - $13,379 = $136,621

Taxes on $136,621 (30%)

$40,986

Your old tax bill

$45,000

Your new tax bill

$40,986

Estimated tax savings

$4,014

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: -