BNBCalc Short Term Rental Investment Analysis 716 S Ahrens Ave, Lombard, IL 60148

3 bed • 1 bath • 9 guests • $300,000

BNB

Calc

Annual Revenue

$60,444

Profit (Cash Flow)

$18,669

Cap Rate

13.0%

Annual Revenue

$60,444

AirDNA projects $280/night at 59% occupancy ($60,338). Airbtics projects $247/night at 67% occupancy ($60,444). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,922	$58,691	$83,762	$122,773
Occupancy	57%	67%	79%	85%
Nightly Rate	$201	$232	$276	$376

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfy Home w Access to Major Roads/Hwys, Huge Yard	$59,355	$222	67%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (92)
Remodeled home with large, private outdoor area!	$53,449	$232	53%	3	1	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (67)
Western Suburban Wonder- Near Oakbrook	$47,433	$240	54%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
King Bed! Cozy ranch close to everything. 3 baths!	$58,787	$192	75%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Cozy Home Sleeps 10 Lombard Chicago Suburb	$132,732	$422	83%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (20)
Stylish 3BR Lombard home - perfect for families	$58,247	$255	60%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Chicago Suburb Modern Style Home - 3 Full Baths!	$67,270	$248	73%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
Home away from home - with upscale outdoor space	$64,562	$210	84%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (43)
Stylish 1970s Home for Vintage Getaway!	$49,981	$308	42%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (15)
2 Kings Bdrms and 1 Queen Bdrm! Near ORD Ranch!	$44,670	$193	61%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Newly Remodeled Furnished House In Elmhurst	$112,340	$445	66%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (57)
Lovely Yorktown 3-Bedroom 2-Bathroom Condo.	$22,978	$73	86%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (11)
King bed, Free Wi-Fi Modern Lombard Home	$84,180	$230	100%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
Spacious Home in Chicago Suburbs	$50,916	$149	74%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (7)
Elmhurst Rental	$43,359	$297	35%	3	3	3	$450	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

24.16% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,669	$37,338	$56,008	$74,677	$93,347	$186,694	$560,082
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$327,669	$355,608	$383,826	$412,330	$441,129	$589,869	$1,288,261

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.16%

Cap Rate

12.96%

Return on Investment

39.63%

716 S Ahrens Ave Lombard, IL, 60148

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,439/mo

This property is for sale!

Contact Agent

139

Airbnb Investor Score

$18,669

Annual Profit

13.0%

Cap Rate

24.2%

Cash on Cash

$60,444

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 59% occupancy.Projected nightly rate is $247/night at 67% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$63,350

Avg annual revenue

67%

Avg occupancy rate

$247

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

$60k

$95k

$135k

$18,669

Profit

Revenue

$60,444

Operating Expenses

$21,538

Operating Income

$38,906

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$18,669

$77,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,250

Closing Costs

$9,000

Total

$77,250

DSCR Ratio

Strong

1.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.16%

Cap Rate

12.96%

Return on Investment

39.63%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$12,190

Your adjusted annual income

$150,000 - $12,190 = $137,810

Taxes on $137,810 (30%)

$41,343

Your old tax bill

$45,000

Your new tax bill

$41,343

Estimated tax savings

$3,657

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: -