BNBCalc Short Term Rental Investment Analysis 613 S Chatham Ave, Elmhurst, IL 60126

4 bed • 5 bath • 12 guests • $1,995,000

BNB

Calc

Annual Revenue

$48,804

Profit (Cash Flow)

$9,029

Cap Rate

1.4%

Annual Revenue

$48,804

AirDNA projects $262/night at 51% occupancy ($48,803). Airbtics projects $282/night at 62% occupancy ($63,859). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $262 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,403	$63,014	$84,619	$125,941
Occupancy	53%	66%	72%	83%
Nightly Rate	$198	$253	$311	$404

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jacuzzi, King Beds, Easy Access to DT Chicago!	$66,872	$270	64%	4	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (80)
Executive retreat in Villa Park	$22,928	$164	35%	4	3	2	$200	❌	❌	❌	Y / N	⭐️ 5 (33)
The Skyway - 5+beds	$67,516	$246	72%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Luxury House, Low Cleaning Fee. Minutes fr O'hare	$98,394	$381	68%	4	3	2	$149	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
The Brookfield Breakaway w/ Game Room	$119,211	$389	81%	4	2	2	$210	❌	❌	✅	Y / Y	⭐️ 5 (83)
Classic Oak Park Home, 11 Mi to Downtown Chicago!	$148,541	$587	66%	4	2	2	$294	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
Desirable chic home in a Prime Location!	$78,930	$303	69%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Westmont,Il 4/3 on the Lake	$183,615	$595	83%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (30)
Spacious Haven \| 8-Min to Chicago \| Sleeps 10	$33,972	$148	57%	4	2	1	$157	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
The Ultimate Escape\|Unpack\|Relax\|Enjoy!Sleeps10-14	$66,307	$401	44%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (157)
Modern Victorian Charm \| A+ Location in OP	$66,184	$241	72%	4	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (75)
The cozy home away from home	$30,514	$184	43%	4	2	1	$145	❌	❌	✅	Y / N	⭐️ 4.8 (21)
Home in Unincorporated Addison. RV & Pet Friendly	$89,670	$292	83%	4	3	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (54)
Blue Heron Lodge	$75,770	$292	70%	4	2	4	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Contemporary Chicago Getaway	$50,746	$227	59%	4	2	2	$205	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
The Chicago Game Room (Oak Park, IL)	$69,941	$253	75%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (92)
Walk to Oak Park From Our Large Sun-Soaked Home!	$99,716	$274	99%	4	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (28)
Belmont Heights SFH Oasis	$49,103	$186	67%	4	2	1	$260	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
Spacious 4-bedrooms in the Heart of Forest Park	$41,637	$195	56%	4	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury Home 4bd \| 5 min from University \| Hospital	$59,569	$250	60%	4	2	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Quick access to O'Hare & Chicago	$46,861	$344	35%	4	2	2	$175	❌	❌	❌	N / N	⭐️ 4.6 (13)
Berwyn Bungalow	$38,258	$177	54%	4	2	3	$210	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Beautiful 4 bedroom 3 full bath Bungalow	$62,174	$255	66%	4	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (76)
1610 Entire home for your visiting Chicago IL	$52,249	$199	68%	4	2	3	$300	❌	✅	❌	Y / Y	⭐️ 4.8 (51)
Cozy, private house w/ drive way	$28,705	$253	31%	4	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.9 (19)
30 min to downtown-Brookfield zoo Oasis	$99,124	$335	80%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (10)
2B1ghz J-M Spacious flrs cls dwntwn Chicago&Loyola	$31,813	$195	40%	4	3	1	$95	❌	❌	❌	Y / Y	⭐️ 2.6 (5)
Newly Renovated Elmhurst Home!	$70,625	$249	72%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Enamored in Elmhurst	$79,934	$280	78%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Ultimate Stay w/ Gym & Game Room Broadview	$27,331	$205	31%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Stylish Cozy Getaway With Fireplace! + Foosball	$57,023	$205	76%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (40)
Elegant, Large Comfy Long Term Stay, A+ Location!	$70,509	$290	63%	4	3	4	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Top floor of Historic Oak Park Villa / 2 Car Grge	$40,500	$184	57%	4	1	1	$97	❌	❌	❌	Y / Y	⭐️ 5 (62)
Clarendon Hills Top unit	$39,228	$122	86%	4	2	2	$80	❌	❌	❌	Y / Y	⭐️ 3.5 (7)
Attractive 2nd Floor Apartment	$48,312	$440	30%	4	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.8 (5)
Family-Friendly Villa Park Home: 16 Mi to Chicago!	$71,512	$248	71%	4	2	2	$258	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Rustic Charm 4 BD/2.5 BA w/ Loft	$65,887	$357	50%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (18)
Clarendon Hills Entire Upstairs	$42,108	$129	86%	4	2	2	$120	❌	❌	❌	N / Y	⭐️ 3.8 (27)
Lovely & Spacious Elmhurst Home	$75,609	$275	71%	4	2	2	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (8)
⭐️ Mario's Pad ⭐️ Arcade, Spa, Pool.	$59,028	$672	24%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (43)

Return Metrics

1.92% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,028	$18,057	$27,086	$36,115	$45,144	$90,288	$270,866
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,596,000	$1,596,000	$1,596,000	$1,596,000	$1,596,000	$1,596,000	$1,596,000
Down Payment	$399,000	$399,000	$399,000	$399,000	$399,000	$399,000	$399,000
Property Appreciation	$59,850	$121,495	$184,990	$250,390	$317,751	$686,113	$2,847,388
Total Return	$2,063,878	$2,134,553	$2,207,077	$2,281,505	$2,357,896	$2,771,402	$5,113,255

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.92%

Cap Rate

1.44%

Return on Investment

18.82%

613 S Chatham Ave Elmhurst, IL, 60126

4 bed • 5 bath • 12 guests

Purchase Price

Est. $9,569/mo

This property is for sale!

Contact Agent

-25

Airbnb Investor Score

-$105,797

Annual Profit

1.4%

Cap Rate

1.9%

Cash on Cash

$48,804

Annual Revenue

BNBCalc predicts this property will get $282 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 76% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$65,648

Avg annual revenue

62%

Avg occupancy rate

$282

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

$20k

$75k

$130k

$185k

$9,029

Profit

Revenue

$48,804

Operating Expenses

$20,025

Operating Income

$28,779

Mortgage & Taxes

$19,750

Profit (Cash Flow)

$9,029

$470,100

Cash Investment

Down Payment

$399,000

Renos & Furnishing

$11,250

Closing Costs

$59,850

Total

$470,100

DSCR Ratio

Weak

0.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.92%

Cap Rate

1.44%

Return on Investment

18.82%

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

$94,685

Deductible property tax

$19,750

Your total deduction

$304,991

Your adjusted annual income

$150,000 - $304,991 = -$154,991

Taxes on -$154,991 (30%)

-$46,497

Your old tax bill

$45,000

Your new tax bill

-$46,497

Estimated tax savings

$91,497

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: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -