BNBCalc Short Term Rental Investment Analysis 482 Dolton Ln, Carol Stream, IL 60188

3 bed • 3 bath • 9 guests • $450,000

BNB

Calc

Annual Revenue

$61,471

Profit (Cash Flow)

$9,444

Cap Rate

8.8%

Annual Revenue

$61,471

AirDNA projects $253/night at 60% occupancy ($55,444). Airbtics projects $255/night at 66% occupancy ($61,470). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 66% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,181	$65,117	$75,481	$89,605
Occupancy	58%	67%	71%	80%
Nightly Rate	$238	$250	$272	$287

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Redone Townhome Next to Wheaton College	$69,090	$260	67%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
3bd house, Hot-tub, full-basement, pool table&yard	$68,827	$238	72%	3	3	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (74)
Beautiful Single Family,Low Cleaning Fee. Free Prk	$71,876	$277	67%	3	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Near downtown Wheaton no charge additional guests	$74,808	$238	79%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Glendale Heights Home with Office and Backyard!	$34,209	$180	47%	3	2	2	$181	❌	❌	❌	Y / Y	⭐️ 3.8 (9)
Recently Remodeled Home. Clean and Bright!	$93,487	$350	69%	3	2	3	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Cozy, Clean & Well-Stocked Home!	$81,516	$226	93%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (128)
Charming Glen Ellyn Escape	$65,576	$252	67%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (27)
Snuggly Haven King Bed on Diane Avenue Wi-Fi	$58,880	$280	55%	3	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Feel good, live good in Wheaton	$49,803	$249	53%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (19)

Return Metrics

8.41% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,443	$18,887	$28,331	$37,775	$47,219	$94,438	$283,314
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$117,364	$145,406	$174,155	$203,641	$233,896	$397,931	$1,375,582

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.41%

Cap Rate

8.84%

Return on Investment

24.37%

482 Dolton Ln Carol Stream, IL, 60188

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,158/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$9,443

Annual Profit

8.8%

Cap Rate

8.4%

Cash on Cash

$61,471

Annual Revenue

BNBCalc predicts this property will get $255 per night with 66% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% 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.

$66,807

Avg annual revenue

66%

Avg occupancy rate

$255

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

$35k

$55k

$75k

$95k

$9,444

Profit

Revenue

$61,471

Operating Expenses

$21,671

Operating Income

$39,799

Mortgage & Taxes

$30,356

Profit (Cash Flow)

$9,444

$112,250

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,750

Closing Costs

$13,500

Total

$112,250

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.41%

Cap Rate

8.84%

Return on Investment

24.37%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$36,344

Your adjusted annual income

$150,000 - $36,344 = $113,656

Taxes on $113,656 (30%)

$34,097

Your old tax bill

$45,000

Your new tax bill

$34,097

Estimated tax savings

$10,903

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -