BNBCalc Short Term Rental Investment Analysis 56 N Dee Rd, Park Ridge, IL 60068

3 bed • 2 bath • 9 guests • $2,990

BNB

Calc

Annual Revenue

$55,459

Profit (Cash Flow)

$34,367

Cap Rate

1156.2%

Annual Revenue

$55,459

AirDNA projects $292/night at 52% occupancy ($55,458). Airbtics projects $194/night at 64% occupancy ($45,348). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $292 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,292	$46,684	$71,236	$104,361
Occupancy	51%	67%	77%	84%
Nightly Rate	$128	$181	$240	$325

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Des Plaines Vacation Rental w/ Spacious Backyard!	$65,986	$345	49%	3	1	2	$155	❌	❌	❌	Y / Y	⭐️ 4.6 (13)
DesP Full kitchen Free Parking 10 Mins to Airport	$25,085	$110	51%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.3 (9)
DesP Full kitchen Free Parking 10 Minutes Airport	$27,357	$105	57%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (134)
Spacious and Cozy 3BR/4B Apt Near ORD / Metra	$39,036	$154	68%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (48)
Luxurious and Chic 3BR between O'Hare and Downtown	$65,100	$186	91%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
Chic 3BR - Historic Haven, Near O’Hare & Downtown	$39,132	$114	87%	3	1	2	$128	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Luxe Duplex with Private Gym, Huge Yard & Parking!	$102,768	$338	81%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
3BD Home Mins from Airport \| Free Wi-Fi + Parking	$54,455	$151	93%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (99)
Lovely Garden Apartment by O'hare and Chicago	$27,004	$153	44%	3	1	2	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Cheerful/Cozy 3BDRM/ 10MIN from O’HARE Airport	$39,967	$182	60%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
⚡️NEW! Sunny & Cozy 3BDRM, 10min/ORD, 20min/DT❤️	$24,348	$99	65%	3	1	32	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (202)
Spacious 3BD Chalet! 🌲15min to ORD/Train 2 Dwntwn!	$60,568	$198	77%	3	3	3	$219	❌	❌	✅	Y / Y	⭐️ 4.9 (62)
Family Home in Chicago-O'Hare	$27,353	$213	33%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (29)
Families w/kids & infants	$63,726	$237	68%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
⚡️NEW! Stylish & Cozy 3BDRM, 10min/ORD, 20min/DT❤️	$19,459	$98	51%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (256)
Chicago Jefferson Park Penthouse near train stop!	$67,548	$240	75%	3	3	4	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
Cozy Home Living, Dogs, Kids, Free Parking, 420 OK	$24,635	$100	65%	3	1	2	$60	❌	❌	✅	N / Y	⭐️ 5 (135)
Suburban 3BR Apt w/ Parking near O'Hare & Downtown	$18,425	$54	82%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (76)
Outstanding O’Hare Oasis- by River’s Casino	$135,698	$431	83%	3	2	1	$215	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Charming Contemporary Family Home	$41,844	$146	68%	3	1	1	$315	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Convenient location apartment w/private parking!	$38,245	$163	61%	3	1	3	$160	❌	❌	❌	N / Y	⭐️ 5 (44)
Newly remodeled O’hare oasis	$52,706	$235	57%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (61)
Home sweet home	$23,722	$141	40%	3	1	5	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Your Cozy 2nd Home!/Near Rosemount /O'Hare Airport	$22,062	$144	40%	3	1	3	$69	❌	❌	❌	Y / Y	⭐️ 4.8 (161)
Private & quiet🌲 O'Hare 8mi✈️ D/T Chicago 22mi 🏙	$74,913	$296	68%	3	1	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (60)
Full House - Amazing sunset lake park	$26,453	$131	51%	3	2	3	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Freshly Remodeled Cozy 3 Bedroom Home	$79,911	$226	95%	3	2	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (49)
Urban Farmhouse near O'Hare	$25,179	$89	71%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (323)
Suburban Fab Part Deux	$87,740	$279	84%	3	2	3	$149	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Luxurious 3 bed 1.5 bath home near O'Hare Airport	$50,325	$250	55%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (58)
Cozy Home near O’HARE,2 Garage space,fast internet	$65,204	$243	67%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Cozy house near Everything!	$31,487	$203	42%	3	1	2	$30	❌	❌	✅	Y / N	⭐️ 4.9 (18)
Lovely 3 BRFree Parking	$28,567	$172	42%	3	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Modern-Cozy 3bedroom/ Ohare	$51,798	$180	78%	3	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (33)
Quiet Chicago Vacation Rental: 11 Mi to Downtown!	$62,046	$194	80%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
cheerful 3-bedroom home with indoor fireplace	$48,645	$366	34%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)
Luxury Home in Des Plaines	$94,406	$324	77%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (27)
Suburban Single Family House- 3 Bedrooms & Parking	$70,152	$272	68%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (101)
Chicago apartment suite	$31,183	$120	71%	3	1	5	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Excellent Location for Vacation or Business Stays.	$28,763	$112	65%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (153)

Return Metrics

374.05% 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)	$34,367	$68,734	$103,101	$137,469	$171,836	$343,673	$1,031,019
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$29	$60	$93	$128	$166	$390	$2,392
Down Payment	$598	$598	$598	$598	$598	$598	$598
Property Appreciation	$89	$182	$277	$375	$476	$1,028	$4,267
Total Return	$35,084	$69,575	$104,070	$138,571	$173,077	$345,689	$1,038,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

374.05%

Cap Rate

1,156.15%

Return on Investment

375.35%

56 N Dee Rd Park Ridge, IL, 60068

3 bed • 2 bath • 9 guests

Purchase Price

Est. $14/mo

This property is for sale!

Contact Agent

11315

Airbnb Investor Score

$34,367

Annual Profit

1156.2%

Cap Rate

374.1%

Cash on Cash

$55,459

Annual Revenue

BNBCalc predicts this property will get $194 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$49,075

Avg annual revenue

64%

Avg occupancy rate

$194

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

$55k

$95k

$135k

$34,367

Profit

Revenue

$55,459

Operating Expenses

$20,890

Operating Income

$34,569

Mortgage & Taxes

$202

Profit (Cash Flow)

$34,367

$9,188

Cash Investment

Down Payment

$598

Renos & Furnishing

$8,500

Closing Costs

$90

Total

$9,188

DSCR Ratio

Strong

171.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

374.05%

Cap Rate

1,156.15%

Return on Investment

375.35%

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

$142

Deductible property tax

$30

Your total deduction

-$32,898

Your adjusted annual income

$150,000 - -$32,898 = $182,898

Taxes on $182,898 (30%)

$54,869

Your old tax bill

$45,000

Your new tax bill

$54,869

Estimated tax savings

-$9,869

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: -