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 6337 Roosevelt Rd 213, Berwyn, IL 60402

2 bed β€’ 2 bath β€’ 6 guests β€’ $180,000

BNB

Calc

Annual Revenue

$30,176

Profit (Cash Flow)

$431

Cap Rate

7.0%

Annual Revenue

$30,176

AirDNA projects $153/night at 54% occupancy ($30,176). Airbtics projects $111/night at 69% occupancy ($27,974). Airbtics predicts this property will perform in the 33% revenue percentile

BNB Calc projects a 54% occupancy rate, $153 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,619$32,519$40,446$43,757
Occupancy61%70%80%82%
Nightly Rate$104$116$122$126

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
Entire upstairs in Arts and Crafts Oak Park home

No image available

$20,405
$74
65%
211$40❌❌❌Y / Y⭐️ 4.9 (395)
Friendly Rock ’n’ Roll Retreat

No image available

$38,390
$126
73%
211$75❌❌❌Y / Y⭐️ 4.9 (146)
Private 2 BR Oak Park Garden Apt

No image available

$17,293
$116
35%
212$100❌❌❌Y / Y⭐️ 4.8 (150)
A Cozy, Convenient & Relaxing Oak Park Apartment

No image available

$28,098
$116
58%
212$120❌❌❌Y / Y⭐️ 4.9 (80)
2 bd/1 bth Berwyn Apt 20 mins frm Chgo

No image available

$38,836
$116
76%
212$99βŒβŒβœ…Y / Y⭐️ 4.9 (112)
Music Hotspot 2nd Floor

No image available

$31,416
$96
82%
212$125βœ…βŒβŒY / Y⭐️ 4.8 (155)
Urban Hideout #2 Grill_Fire-Pit_FastWiFi_EZParking

No image available

$31,110
$125
68%
211$0❌❌❌Y / Y⭐️ 4.8 (143)
Picturesque Apartment in Berwyn

No image available

$33,354
$101
82%
212$90βŒβŒβœ…Y / Y⭐️ 4.9 (62)
Cozy modern unit w/ easy access to downtown Chi

No image available

$44,678
$116
91%
211$95βŒβŒβœ…N / Y⭐️ 4.8 (166)
Highland Gallery - Artist Collective and 2 Bedrm

No image available

$32,034
$130
60%
217$200❌❌❌N / Y⭐️ 4 (10)

Return Metrics

0.9% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$431$862$1,293$1,725$2,156$4,312$12,938
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$144,000$144,000$144,000$144,000$144,000$144,000$144,000
Down Payment$36,000$36,000$36,000$36,000$36,000$36,000$36,000
Property Appreciation$5,400$10,962$16,690$22,591$28,669$61,904$256,907
Total Return$185,831$191,824$197,984$204,316$210,825$246,217$449,845

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.9%

Cap Rate

6.98%

Return on Investment

15.86%

property-location

6337 Roosevelt Rd 213 Berwyn, IL, 60402

2 bed β€’ 2 bath β€’ 6 guests

Est. $863/mo

Agent

This property is for sale!

Contact Agent

22

Airbnb Investor Score

$431

Annual Profit

7.0%

Cap Rate

0.9%

Cash on Cash

$30,176

Annual Revenue

This property is projected to be in the top 33% revenue percentile compared to similar properties nearby.
Projected nightly rate is $153/night at 54% occupancy.Projected nightly rate is $111/night at 69% occupancy.

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$35k

$45k

Sign up to see the data on 10 all comparables

$431

Profit

Revenue

$30,176

Operating Expenses

$17,603

Operating Income

$12,574

Mortgage & Taxes

$12,142

Profit (Cash Flow)

$431

$47,900

Cash Investment

Down Payment

$36,000

Renos & Furnishing

$6,500

Closing Costs

$5,400

Total

$47,900

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.9%

Cap Rate

6.98%

Profit (Cummulative)

$431

$144,000

$6,500

$5,400

$0

Total Gain

$7,600

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

$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: -