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 450 Summersweet Ln

3 bed • 4 bath • 9 guests • $443,800

BNB

Calc

Annual Revenue

$64,283

Profit (Cash Flow)

$12,309

Cap Rate

9.5%

Annual Revenue

$64,283

AirDNA projects $275/night at 64% occupancy ($64,282). Airbtics projects $211/night at 61% occupancy ($47,010). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $275 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,504$47,118$64,065$77,709
Occupancy54%62%78%87%
Nightly Rate$198$205$218$236

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
Modern Lagoon 3 br entire house sleeps 8. King bed

No image available

$48,226
$198
63%
321$50❌❌❌Y / Y⭐️ 5 (191)
My Lagoon - 3 br Entire SF home Sleeps 8. King Bed

No image available

$65,141
$198
86%
322$60❌❌❌Y / Y⭐️ 5 (97)
Jade spacious sleeps 8 king bed

No image available

$51,101
$236
58%
322$150❌❌❌Y / Y⭐️ 4.9 (9)
Scarlet Star, K & Q Beds, Pet Friendly

No image available

$59,845
$197
83%
312$0❌❌✅Y / Y⭐️ 4.9 (11)
Newly Furnished Home-Grill/Fire pit/Big yard

No image available

$45,171
$198
61%
312$175❌❌❌Y / Y⭐️ 4.9 (11)
Family Home in Bartlett 3 Bed Rooms for 7 Guests

No image available

$46,361
$239
53%
331$0❌✅❌Y / Y⭐️ 5 (1)
Cozy Retreat in a Prime location

No image available

$55,190
$219
66%
332$159❌❌❌Y / Y⭐️ 4.8 (13)
Modern Townhome | Private | Great Amenities

No image available

$76,860
$210
100%
333$0❌❌❌Y / Y⭐️ 0 (0)

Return Metrics

11.08% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,308$24,617$36,926$49,235$61,544$123,088$369,264
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$355,040$355,040$355,040$355,040$355,040$355,040$355,040
Down Payment$88,760$88,760$88,760$88,760$88,760$88,760$88,760
Property Appreciation$13,314$27,027$41,152$55,700$70,685$152,630$633,419
Total Return$469,422$495,445$521,878$548,736$576,029$719,518$1,446,483

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.08%

Cap Rate

9.51%

Return on Investment

26.99%

property-location

450 Summersweet Ln Bartlett, Illinois, 60103-1208

3 bed • 4 bath • 9 guests

Est. $2,129/mo

Agent

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.41

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%

Profit (Cummulative)

$12,309

$355,040

$9,000

$13,314

$0

Total Gain

$29,983

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

$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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
1369 Spaulding Rd331,560-4,4551995$278,00054
377 Snow Drift Ct331,560-3,6031995$210,500-
677 Golfers Ln221,714-9,6001989$410,00034
414 Persimmon Ln331,752-6,9501993$385,00086
653 Dogleg Ln332,388-11,6941989$0-
1499 Laurel Oaks Dr332,345-7,0741994$350,000-
460 Topaz Ln332,171-10,1971996$386,00028
1443 Snow Drift Cir431,960-6,0901993$425,00062
1326 Tamarack Dr231,909-2,6162004$414,00028
1337 Highpoint Ct532,768-6,9832019$630,00081

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