BNBCalc Short Term Rental Investment Analysis 4N542 Church Road, Bensenville, IL

4 bed • 2 bath • 10 guests • $250,000

BNB

Calc

Annual Revenue

$64,433

Profit (Cash Flow)

$25,512

Cap Rate

17.0%

Annual Revenue

$64,433

AirDNA projects $361/night at 61% occupancy ($80,430). Airbtics projects $299/night at 59% occupancy ($64,432). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 59% occupancy rate, $299 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,880	$66,775	$104,264	$118,967
Occupancy	47%	61%	72%	77%
Nightly Rate	$233	$287	$382	$405

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Skyway w/ Shuffleboard	$64,427	$234	71%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (97)
Luxury House, Low Cleaning Fee. Minutes fr O'hare	$101,855	$346	77%	4	3	2	$149	✅	❌	✅	Y / Y	⭐️ 5 (87)
The Ultimate Escape\|Unpack\|Relax\|Enjoy!Sleeps10-14	$77,709	$418	49%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (163)
Home in Unincorporated Addison. RV & Pet Friendly	$79,471	$248	87%	4	3	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (81)
Entire house, close to O'Hare airport	$65,772	$193	88%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (101)
Entire House Minutes from O’Hare Airport!! By lake	$59,400	$232	68%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (154)
AeroStay Retreat: 4+ Bdrms, 2 Ba	$54,796	$230	58%	4	2	1	$210	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
4bd house, Hot-tub, full-basement, pool table&yard	$61,134	$216	74%	4	3	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (100)
Contemporary Chicago Getaway	$60,423	$246	63%	4	2	2	$205	❌	❌	✅	Y / Y	⭐️ 5 (80)
Family-Friendly Villa Park Home: 16 Mi to Chicago!	$67,260	$291	58%	4	2	2	$258	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Book Now & Build Great Memories in Cozy Cape Cod!	$63,643	$236	72%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (107)
Exotic House - Few minutes from O'Hare and Chicago	$45,840	$220	56%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (186)
Executive retreat in Villa Park	$32,453	$194	42%	4	3	2	$200	❌	❌	❌	Y / N	⭐️ 5 (40)
Home w/ Office + Yard: 25 Mi to Downtown Chicago!	$111,723	$396	73%	4	4	2	$310	❌	❌	❌	Y / Y	⭐️ 5 (48)
Home for rent to traveling family and work.	$57,878	$326	47%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (91)
Enamored in Elmhurst	$58,951	$273	59%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Spacious Retreat Near Convention Centers	$42,907	$174	63%	4	1	2	$314	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
27min2City-Fun~SLP10-15~Large patio w/dining~BBQ	$57,242	$391	40%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury Home 4bd \| 5 min from University \| Hospital	$60,402	$252	61%	4	2	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Home located, near by O'Hare & Chicago	$52,451	$336	40%	4	2	2	$175	❌	❌	❌	N / N	⭐️ 4.5 (16)
Newly Renovated Elmhurst Home!	$61,638	$257	61%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Spacious chic home near O'Hare	$46,380	$288	44%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Blue Heron Lodge	$75,770	$292	70%	4	2	4	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
27min2City-Cozy~SLP10-15~Large patio w/dining~BBQ	$47,872	$436	30%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
D Right Next To Airport Sleeps 16 Big Yard	$68,348	$246	70%	4	3	2	$320	❌	❌	✅	Y / Y	⭐️ 5 (14)
D Huge Yard Few Mins to Airport Washer Dryer	$96,523	$372	67%	4	3	2	$320	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Elegant Haven: 4BR/3BA Retreat	$107,589	$382	75%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)
Modern Tranquil Boho Getaway in Glen Ellyn	$72,119	$289	64%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (20)
1610 Entire home for your visiting Chicago IL	$43,590	$225	51%	4	2	3	$300	❌	✅	❌	Y / Y	⭐️ 5 (53)
Schaumburg Woodfield Pool House 4bedroom 2.5bath	$110,871	$398	74%	4	2.5	2	$255	✅	❌	❌	Y / Y	⭐️ 5 (27)
Glen Ellyn Home	$88,188	$404	57%	4	2.5	3	$260	✅	❌	❌	Y / Y	⭐️ 5 (20)
Near O'Hare: 2xKING, 2xQUEEN	$111,318	$395	77%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (23)
Game Room + Outdoor BBQ Grill \| LCP Collection	$38,649	$220	48%	4	1.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Schaumburg Sunrise - 4 BRs & Outdoor Firepit	$120,200	$384	83%	4	2	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (81)
Exuberant - Elmhurst Home!	$41,801	$243	47%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
River Road Manor	$64,146	$229	73%	4	2	3	$130	✅	❌	❌	Y / Y	⭐️ 4.9 (32)
Lombard Rental	$65,310	$414	39%	4	2.5	3	$450	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Des Plaines Home	$56,723	$287	54%	4	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
New Construction and Ready To Go!	$72,394	$430	46%	4	3.5	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)

Return Metrics

37.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,512	$51,024	$76,536	$102,048	$127,561	$255,122	$765,366
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$283,012	$316,249	$349,718	$383,426	$417,379	$591,101	$1,372,182

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.51%

Cap Rate

16.95%

Return on Investment

52.15%

4N542 Church Rd Bensenville, Illinois, 60106

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

210

Airbnb Investor Score

$25,512

Annual Profit

17.0%

Cap Rate

37.5%

Cash on Cash

$64,433

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $361/night at 61% occupancy.Projected nightly rate is $299/night at 59% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$67,678

Avg annual revenue

59%

Avg occupancy rate

$299

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

$30k

$60k

$90k

$120k

$25,512

Profit

Revenue

$64,433

Operating Expenses

$22,056

Operating Income

$42,376

Mortgage & Taxes

$16,864

Profit (Cash Flow)

$25,512

$68,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$10,500

Closing Costs

$7,500

Total

$68,000

DSCR Ratio

Strong

2.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.51%

Cap Rate

16.95%

Return on Investment

52.15%

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

$11,865

Deductible property tax

$2,475

Your total deduction

$704

Your adjusted annual income

$150,000 - $704 = $149,296

Taxes on $149,296 (30%)

$44,789

Your old tax bill

$45,000

Your new tax bill

$44,789

Estimated tax savings

$211

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:

0.52 sqft

Year built:

1951

Size:

1,715 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.52 sqft

Building area: 1,715 sqft

Garage: Yes

Heating: Natural gas, forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: -

Parking: On Site, Attached, Garage

Amenities: -

Price per square foot: $145

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0323117023

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $103,520

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Blackhawk Middle School with 5/10 star rating
High School: Fenton High School with 5/10 star rating