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 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}

Percentiles25%50%75%90%
Revenue$25,292$46,684$71,236$104,361
Occupancy51%67%77%84%
Nightly Rate$128$181$240$325

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
Des Plaines Vacation Rental w/ Spacious Backyard!

No image available

$65,986
$345
49%
312$155❌❌❌Y / Y⭐️ 4.6 (13)
DesP Full kitchen Free Parking 10 Mins to Airport

No image available

$25,085
$110
51%
312$135❌❌❌Y / Y⭐️ 4.3 (9)
DesP Full kitchen Free Parking 10 Minutes Airport

No image available

$27,357
$105
57%
312$135❌❌❌Y / Y⭐️ 4.7 (134)
Spacious and Cozy 3BR/4B Apt Near ORD / Metra

No image available

$39,036
$154
68%
311$100❌❌❌Y / Y⭐️ 5 (48)
Luxurious and Chic 3BR between O'Hare and Downtown

No image available

$65,100
$186
91%
312$125❌❌✅Y / Y⭐️ 4.9 (64)
Chic 3BR - Historic Haven, Near O’Hare & Downtown

No image available

$39,132
$114
87%
312$128❌❌✅Y / Y⭐️ 4.8 (46)
Luxe Duplex with Private Gym, Huge Yard & Parking!

No image available

$102,768
$338
81%
332$150❌❌✅Y / Y⭐️ 4.9 (37)
3BD Home Mins from Airport | Free Wi-Fi + Parking

No image available

$54,455
$151
93%
312$125❌❌❌Y / Y⭐️ 5 (99)
Lovely Garden Apartment by O'hare and Chicago

No image available

$27,004
$153
44%
312$115❌❌✅Y / Y⭐️ 4.5 (21)
Cheerful/Cozy 3BDRM/ 10MIN from O’HARE Airport

No image available

$39,967
$182
60%
311$0❌❌❌Y / Y⭐️ 5 (34)
⚡️NEW! Sunny & Cozy 3BDRM, 10min/ORD, 20min/DT❤️

No image available

$24,348
$99
65%
3132$129❌❌❌Y / Y⭐️ 4.8 (202)
Spacious 3BD Chalet! 🌲15min to ORD/Train 2 Dwntwn!

No image available

$60,568
$198
77%
333$219❌❌✅Y / Y⭐️ 4.9 (62)
Family Home in Chicago-O'Hare

No image available

$27,353
$213
33%
332$185❌❌❌Y / Y⭐️ 5 (29)
Families w/kids & infants

No image available

$63,726
$237
68%
312$250❌❌❌Y / Y⭐️ 5 (16)
⚡️NEW! Stylish & Cozy 3BDRM, 10min/ORD, 20min/DT❤️

No image available

$19,459
$98
51%
312$129❌❌❌Y / Y⭐️ 4.8 (256)
Chicago Jefferson Park Penthouse near train stop!

No image available

$67,548
$240
75%
334$150❌❌✅Y / Y⭐️ 4.8 (39)
Cozy Home Living, Dogs, Kids, Free Parking, 420 OK

No image available

$24,635
$100
65%
312$60❌❌✅N / Y⭐️ 5 (135)
Suburban 3BR Apt w/ Parking near O'Hare & Downtown

No image available

$18,425
$54
82%
311$100❌❌✅Y / Y⭐️ 4.7 (76)
Outstanding O’Hare Oasis- by River’s Casino

No image available

$135,698
$431
83%
321$215❌❌✅Y / Y⭐️ 4.9 (88)
Charming Contemporary Family Home

No image available

$41,844
$146
68%
311$315❌❌✅Y / Y⭐️ 4.5 (31)
Convenient location apartment w/private parking!

No image available

$38,245
$163
61%
313$160❌❌❌N / Y⭐️ 5 (44)
Newly remodeled O’hare oasis

No image available

$52,706
$235
57%
322$200❌❌✅Y / Y⭐️ 5 (61)
Home sweet home

No image available

$23,722
$141
40%
315$125❌❌❌Y / Y⭐️ 4.7 (8)
Your Cozy 2nd Home!/Near Rosemount /O'Hare Airport

No image available

$22,062
$144
40%
313$69❌❌❌Y / Y⭐️ 4.8 (161)
Private & quiet🌲 O'Hare 8mi✈️ D/T Chicago 22mi 🏙

No image available

$74,913
$296
68%
314$125❌❌❌Y / Y⭐️ 5 (60)
Full House - Amazing sunset lake park

No image available

$26,453
$131
51%
323$140❌❌❌Y / Y⭐️ 4.8 (52)
Freshly Remodeled Cozy 3 Bedroom Home

No image available

$79,911
$226
95%
324$200❌❌✅Y / Y⭐️ 5 (49)
Urban Farmhouse near O'Hare

No image available

$25,179
$89
71%
321$85❌❌❌Y / Y⭐️ 4.8 (323)
Suburban Fab Part Deux

No image available

$87,740
$279
84%
323$149❌❌✅Y / Y⭐️ 4.8 (41)
Luxurious 3 bed 1.5 bath home near O'Hare Airport

No image available

$50,325
$250
55%
323$0❌❌✅Y / Y⭐️ 5 (58)
Cozy Home near O’HARE,2 Garage space,fast internet

No image available

$65,204
$243
67%
321$130❌❌✅Y / Y⭐️ 4.8 (62)
Cozy house near Everything!

No image available

$31,487
$203
42%
312$30❌❌✅Y / N⭐️ 4.9 (18)
Lovely 3 BR*Free Parking*

No image available

$28,567
$172
42%
312$175❌❌✅Y / Y⭐️ 4.8 (9)
Modern-Cozy 3bedroom/ Ohare

No image available

$51,798
$180
78%
313$50❌❌❌Y / Y⭐️ 5 (33)
Quiet Chicago Vacation Rental: 11 Mi to Downtown!

No image available

$62,046
$194
80%
312$155❌❌✅Y / Y⭐️ 4.8 (7)
cheerful 3-bedroom home with indoor fireplace

No image available

$48,645
$366
34%
321$200❌❌❌Y / Y⭐️ 5 (24)
Luxury Home in Des Plaines

No image available

$94,406
$324
77%
322$200❌❌❌Y / Y⭐️ 5 (27)
Suburban Single Family House- 3 Bedrooms & Parking

No image available

$70,152
$272
68%
322$175❌❌✅Y / Y⭐️ 4.5 (101)
Chicago apartment suite

No image available

$31,183
$120
71%
315$100❌❌✅Y / Y⭐️ 4.7 (7)
Excellent Location for Vacation or Business Stays.

No image available

$28,763
$112
65%
313$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

Y1Y2Y3Y4Y5Y10Y30
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$2,392$2,392$2,392$2,392$2,392$2,392$2,392
Down Payment$598$598$598$598$598$598$598
Property Appreciation$89$182$277$375$476$1,028$4,267
Total Return$37,447$71,906$106,369$140,834$175,302$347,691$1,038,277

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

374.05%

Cap Rate

1,156.15%

Return on Investment

375.35%

property-location

56 N Dee Rd Park Ridge, IL, 60068

3 bed • 2 bath • 9 guests

Est. $14/mo

Agent

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

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $292/night at 52% occupancy.Projected nightly rate is $194/night at 64% occupancy.

Top 78% of comparables

Top 13% of comparables


Seasonality

Sign up to view the full seasonality chart

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

Sign up to see the data on 40 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

374.05%

Cap Rate

1,156.15%

Profit (Cummulative)

$34,367

$2,392

$8,500

$90

$0

Total Gain

$34,486

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: -