BNBCalc Short Term Rental Investment Analysis 811 E Illinois Ave, Carterville, IL 62918

3 bed • 2 bath • 9 guests • $197,900

BNB

Calc

Annual Revenue

$29,862

Profit (Cash Flow)

-$1,049

Cap Rate

6.2%

Annual Revenue

$29,862

AirDNA projects $146/night at 56% occupancy ($29,862). Airbtics projects $174/night at 56% occupancy ($35,589). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $146 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,467	$30,334	$53,745	$90,102
Occupancy	45%	56%	64%	78%
Nightly Rate	$108	$143	$223	$308

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cottage on Grand	$23,470	$108	54%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Eden Park Cabin, nestled in a cozy, wooded grove	$31,484	$137	56%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (144)
SO. IL. 🌳🌜THE WOODLAND INN! 🌛🌳	$26,259	$128	52%	3	1	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (50)
Hot Tub + Boat Parking + Game Room + Large Yard	$20,583	$127	41%	3	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.7 (47)
Carterville Cottage on Division	$27,580	$100	72%	3	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (51)
Country Chateau w/ HOT TUB - Wineries + Hiking	$92,525	$320	79%	3	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (50)
Relaxing 3 Bedroom Cottage in Quiet Neighborhood	$26,743	$81	84%	3	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (190)
Peaceful Custom Carbondale Home w/ Pool, Near SIU!	$78,503	$461	46%	3	3	2	$68	✅	❌	✅	Y / Y	⭐️ 4.5 (77)
Three bedrooms, natural setting	$19,228	$98	53%	3	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (156)
Ranch style home in country setting, near SIU-C	$18,004	$80	60%	3	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
💚 “Starlight Mint" 💚w/ Finished Attic 3rd BR	$23,233	$124	47%	3	1	2	$124	❌	❌	❌	Y / Y	⭐️ 5 (66)
Stylish 3 BR house downtown w/ fenced in yard	$40,940	$189	57%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Quiet.3 BR Country Stay (7 miles from Marion)	$16,797	$79	54%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (100)
Charming 3 bedroom bungalow in Downtown Carbondale	$23,455	$99	64%	3	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (543)
Newly Updated Family Home in Carterville	$24,764	$108	61%	3	2	2	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (308)
Sugar Creek Lodge	$74,734	$302	67%	3	3	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (97)
Feather Hills Vineyard Cabin #4	$26,389	$206	35%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (73)
Feather Hills Vineyard Cabin #3	$25,634	$206	34%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (70)
The Farmhouse in Rhine Valley	$40,589	$172	63%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (114)
Come and enjoy our beautiful lake house that’s per	$23,707	$144	35%	3	0	2	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (4)
Jenny’s Country Sunshine	$28,650	$152	49%	3	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (24)
Outdoor oasis in Wildlife Refuge	$67,983	$225	78%	3	3	1	$100	❌	❌	✅	Y / N	⭐️ 4.9 (16)
Alto Cabin-Enjoy the Area’s Fall Events!	$57,055	$232	64%	3	3	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (35)
Comfortable one level bungalow 5 minutes from SIU	$21,614	$169	33%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy 3 bedroom/1 bath home in Murphysboro IL	$19,695	$150	35%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (12)
Entire Home • The Cozy Cottage • Carterville	$28,144	$110	67%	3	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
lakehome 2. 3 bed room. pontoon available to rent	$76,841	$334	62%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (21)
Charming 3 bedroom retreat	$22,650	$99	58%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (47)
Stunner Golf Course View \| Walkable to Club House	$81,164	$308	72%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Secluded Wine Trail Getaway with Theater Room	$57,055	$239	64%	3	2	2	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (80)
Well Located!	$29,494	$138	56%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Trillium Chalet - Primitive cabin	$40,654	$316	34%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Relaxation at its Best with Hot Tub and Game Room	$22,826	$132	44%	3	2	1	$80	✅	❌	✅	Y / Y	⭐️ 4.7 (86)
Lake View 3 Bed rooms,3Bed &2.5Bathroom	$48,956	$246	54%	3	3	1	$65	❌	❌	✅	Y / N	⭐️ 4.8 (12)
Blue Oasis	$26,825	$170	41%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (19)
Owls Nest	$64,900	$223	78%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (10)
The Cowgirl Cottage	$22,450	$105	56%	3	2	1	$75	❌	❌	❌	Y / N	⭐️ 4.8 (42)
Country Comfort	$34,766	$109	84%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (99)
Fish~Boat~Beach~Relax @ The Blue Heron	$21,825	$143	36%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Carbondale country home: Portas Caeli, 3	$35,118	$115	79%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (62)

Return Metrics

-1.94% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,049	-$2,098	-$3,148	-$4,197	-$5,247	-$10,494	-$31,484
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$158,320	$158,320	$158,320	$158,320	$158,320	$158,320	$158,320
Down Payment	$39,580	$39,580	$39,580	$39,580	$39,580	$39,580	$39,580
Property Appreciation	$5,937	$12,052	$18,350	$24,838	$31,520	$68,061	$282,455
Total Return	$202,787	$207,853	$213,102	$218,540	$224,173	$255,466	$448,871

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.94%

Cap Rate

6.21%

Return on Investment

12.64%

811 E Illinois Ave Carterville, IL, 62918

3 bed • 2 bath • 9 guests

Purchase Price

Est. $949/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$1,049

Annual Profit

6.2%

Cap Rate

-1.9%

Cash on Cash

$29,862

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 56% occupancy.Projected nightly rate is $174/night at 56% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$37,332

Avg annual revenue

56%

Avg occupancy rate

$174

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

$40k

$65k

$95k

-$1,049

Profit

Revenue

$29,862

Operating Expenses

$17,562

Operating Income

$12,300

Mortgage & Taxes

$13,350

Profit (Cash Flow)

-$1,049

$54,017

Cash Investment

Down Payment

$39,580

Renos & Furnishing

$8,500

Closing Costs

$5,937

Total

$54,017

DSCR Ratio

Weak

0.92

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.94%

Cap Rate

6.21%

Return on Investment

12.64%

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

$9,393

Deductible property tax

$1,959

Your total deduction

$21,828

Your adjusted annual income

$150,000 - $21,828 = $128,172

Taxes on $128,172 (30%)

$38,452

Your old tax bill

$45,000

Your new tax bill

$38,452

Estimated tax savings

$6,548

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: Yes

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: -