BNBCalc Short Term Rental Investment Analysis 712 E Baldwin Rd, Palatine, IL 60074

3 bed • 1 bath • 9 guests • $389,500

BNB

Calc

Annual Revenue

$57,321

Profit (Cash Flow)

$9,915

Cap Rate

9.3%

Annual Revenue

$57,321

AirDNA projects $266/night at 59% occupancy ($57,321). Airbtics projects $229/night at 62% occupancy ($51,857). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $266 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,892	$51,403	$70,444	$113,054
Occupancy	49%	63%	76%	92%
Nightly Rate	$185	$217	$245	$328

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful 3- Bedroom!	$63,856	$228	76%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (59)
Convenient location apartment	$37,337	$164	59%	3	1	3	$160	❌	❌	❌	N / Y	⭐️ 5 (50)
Eclectic Ranch Home with Large Private Fenced Yard	$56,620	$188	78%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Modern & Clean 3 Bedroom Ranch House with Sunroom	$51,574	$197	68%	3	1	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (75)
Casa Moderna adosada, en Rolling Meadows	$42,755	$228	49%	3	1	2	$99	❌	❌	❌	N / Y	⭐️ 4.5 (20)
Relaxing 3 bedroom one level home	$42,110	$235	47%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (68)
Families w/kids & infants	$51,398	$238	55%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
Single-Level, Pet-Friendly Gem	$54,678	$178	83%	3	1	4	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (73)
Cozy French Inspired Cottage in rural setting	$55,225	$249	60%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (82)
Single Family home/ Schaumburg	$46,793	$196	64%	3	2	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (35)
Sprawling private fenced home with pond view!	$45,324	$327	37%	3	3	31	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (52)
Entire house, ranch style, walkable to downtown AH	$72,662	$338	58%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Clean Home w/ZOOM Minutes from Woodfield Sleeps 12	$50,586	$211	64%	3	2	2	$119	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Entire Beautiful Wheeling Home	$32,653	$168	49%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.6 (22)
InstaWorthy! Modern Gem, Perfect Family Getaway -	$57,996	$188	80%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (90)
Near Chicago & O’Hare/ King Bed / High-Speed Wi-Fi	$46,424	$190	63%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
WFH \| Laundry \| Pet Friendly \| Gig internet \|	$63,715	$290	57%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (17)
Lovely 3-bedroom condo, free parking, Unite 1	$49,577	$148	86%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (172)
Entire Wheeling Home!	$29,526	$168	43%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Prime Location, Cozy & Spacious home in Schaumburg	$76,768	$325	63%	3	3	3	$179	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
King Bed, Free Wi-Fi Wheeling	$44,138	$244	46%	3	2	2	$220	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Paradise in Schaumburg Low Cleaning Fee, 3 BR, 4Bd	$60,078	$225	70%	3	2	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (43)
Quaint Townhouse	$18,666	$150	34%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (201)
Quiet Family Home, Free Garage & 600 Mbps WI-FI	$45,511	$214	54%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Cozy home in Schaumburg Sleeps 6	$97,782	$369	71%	3	1	2	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Spacious 3-bedroom unit near Metra	$19,829	$86	63%	3	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (182)
Comfy 3BR 2BA at Rolling Meadows\|Free service fee!	$66,671	$198	92%	3	2	12	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (5)
Perfect for Long Stays \| Travel Nurses Welcome	$56,494	$204	74%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (10)
Your Home Away From Home	$100,650	$275	100%	3	3	4	$0	✅	❌	✅	Y / Y	⭐️ 5 (5)
O’Hare Mid Century Cozy Comfort. 15 min & Relax!	$31,974	$168	52%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
BRAND NEW! Modern Home W/16ft Fireplace & KingBed	$48,312	$264	50%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Downtown Barrington, 2 decks	$66,834	$220	83%	3	1	30	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Wheeling FHS Rental	$56,096	$459	31%	3	2	3	$450	✅	❌	✅	Y / Y	⭐️ 5 (2)
Schaumburg/Woodfield Ranch House with 3 Bedrooms	$43,629	$177	64%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (133)
Close to O’Hare \| Near Hospitals	$61,228	$169	97%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (5)
3BR House with Kids Gameroom, Nintendo & WiFi	$79,716	$220	99%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4 (8)
Haus of Shanti	$46,098	$229	55%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Cozy Family Retreat: King Beds, Garage, Fast WiFi	$67,710	$190	93%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (12)

Return Metrics

10.13% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,915	$19,830	$29,745	$39,660	$49,575	$99,151	$297,455
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$311,600	$311,600	$311,600	$311,600	$311,600	$311,600	$311,600
Down Payment	$77,900	$77,900	$77,900	$77,900	$77,900	$77,900	$77,900
Property Appreciation	$11,685	$23,720	$36,117	$48,885	$62,037	$133,955	$555,918
Total Return	$411,100	$433,050	$455,362	$478,046	$501,113	$622,607	$1,242,873

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.13%

Cap Rate

9.29%

Return on Investment

25.98%

712 E Baldwin Rd Palatine, IL, 60074

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,868/mo

This property is for sale!

Contact Agent

Palatine

Zoning

Laws

Airbnb Investor Score

$9,915

Annual Profit

9.3%

Cap Rate

10.1%

Cash on Cash

$57,321

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 59% occupancy.Projected nightly rate is $229/night at 62% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$52,501

Avg annual revenue

62%

Avg occupancy rate

$229

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

$45k

$70k

$100k

$9,915

Profit

Revenue

$57,321

Operating Expenses

$21,132

Operating Income

$36,190

Mortgage & Taxes

$26,274

Profit (Cash Flow)

$9,915

$97,835

Cash Investment

Down Payment

$77,900

Renos & Furnishing

$8,250

Closing Costs

$11,685

Total

$97,835

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.13%

Cap Rate

9.29%

Return on Investment

25.98%

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

$18,486

Deductible property tax

$3,856

Your total deduction

$29,810

Your adjusted annual income

$150,000 - $29,810 = $120,190

Taxes on $120,190 (30%)

$36,057

Your old tax bill

$45,000

Your new tax bill

$36,057

Estimated tax savings

$8,943

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: -