450 Summersweet Ln Bartlett, Illinois, 60103-1208
3 bed • 4 bath • 9 guests
Est. $2,129/mo

Inquire about this property
Contact Agent
$443,800
Zestimate
$64,283
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $275/night at 64% occupancy ($64,282.94). Airbtics projects $211/night at 61% occupancy ($47,010).
Top 41% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$48,325
Avg annual revenue
61%
Avg occupancy rate
$211
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$80k
Sign up to see the data on 10 all comparables
$12,309
Profit
Revenue
$64,283
Operating Expenses
$22,037
Operating Income
$42,246
Mortgage & Taxes
$29,937
Profit (Cash Flow)
$12,309
$111,074
Cash Investment
Down Payment
$88,760
Renos & Furnishing
$9,000
Closing Costs
$13,314
Total
$111,074
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.08%
Cap Rate
9.51%
STR Tax Calculator (USA)
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
$21,063
Deductible property tax
$4,394
Your total deduction
$100,206
Your adjusted annual income
$150,000 - $100,206 = $49,794
Taxes on $49,794 (30%)
$14,938
Your old tax bill
$45,000
Your new tax bill
$14,938
Estimated tax savings
$30,062
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:
6,105 sqft
Year built:
1994
Size:
1,633 sqft
Type:
SFR
Parking:
2
Heating:
NONE
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
1369 Spaulding Rd | 3 | 3 | 1,560 | - | 4,455 | 1995 | $278,000 | 54 |
377 Snow Drift Ct | 3 | 3 | 1,560 | - | 3,603 | 1995 | $210,500 | - |
677 Golfers Ln | 2 | 2 | 1,714 | - | 9,600 | 1989 | $410,000 | 34 |
414 Persimmon Ln | 3 | 3 | 1,752 | - | 6,950 | 1993 | $385,000 | 86 |
653 Dogleg Ln | 3 | 3 | 2,388 | - | 11,694 | 1989 | $0 | - |
1499 Laurel Oaks Dr | 3 | 3 | 2,345 | - | 7,074 | 1994 | $350,000 | - |
460 Topaz Ln | 3 | 3 | 2,171 | - | 10,197 | 1996 | $386,000 | 28 |
1443 Snow Drift Cir | 4 | 3 | 1,960 | - | 6,090 | 1993 | $425,000 | 62 |
1326 Tamarack Dr | 2 | 3 | 1,909 | - | 2,616 | 2004 | $414,000 | 28 |
1337 Highpoint Ct | 5 | 3 | 2,768 | - | 6,983 | 2019 | $630,000 | 81 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,105 sqft
- Building area: 1,633 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 06-28-313-013
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $27,675
- County Est. Land Value: $51,890
- Assessed Land Value: $5,189
- County Est. Structure Value: $224,860
Market Estimate: $328,252
Schools
- High School: South Elgin High School with 5/10 star rating