6337 Roosevelt Rd 213 Berwyn, IL, 60402
2 bed β’ 2 bath β’ 6 guests
Est. $863/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$431
Annual Profit
7.0%
Cap Rate
22.5%
Cash on Cash
$30,176
Annual Revenue
BNBCalc predicts this property will get $111 per night with 69% occupancy, putting it in the top 33% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$31,561
Avg annual revenue
69%
Avg occupancy rate
$111
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$25k
$35k
$45k
Sign up to see the data on 10 all comparables
$10,792
Profit
Revenue
$30,176
Operating Expenses
$17,603
Operating Income
$12,574
Mortgage & Taxes
$1,782
Profit (Cash Flow)
$10,792
$47,900
Cash Investment
Down Payment
$36,000
Renos & Furnishing
$6,500
Closing Costs
$5,400
Total
$47,900
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
22.52%
Cap Rate
6.98%
STR Tax Calculator (USA)
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
$8,543
Deductible property tax
$1,782
Your total deduction
$18,298
Your adjusted annual income
$150,000 - $18,298 = $131,702
Taxes on $131,702 (30%)
$39,511
Your old tax bill
$45,000
Your new tax bill
$39,511
Estimated tax savings
$5,489
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- 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: -