BNBCalc Short Term Rental Investment Analysis 87 Ridgewood Rd, Elk Grove Village, IL 60007, USA

3 bed • 2 bath • 7 guests • $285,000

BNB

Calc

Annual Revenue

$31,480

Profit (Cash Flow)

-$4,917

Cap Rate

5.0%

Annual Revenue

$31,480

AirDNA projects $169/night at 51% occupancy ($31,480).

BNB Calc projects a 51% occupancy rate, $169 rate per night.

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

Return Metrics

-6.64% 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)	-$4,917	-$9,834	-$14,751	-$19,669	-$24,586	-$49,172	-$147,518
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,799	$5,772	$8,928	$12,278	$15,836	$37,196	$228,000
Down Payment	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000	$57,000
Property Appreciation	$8,550	$17,356	$26,427	$35,770	$45,393	$98,016	$406,769
Total Return	$63,432	$70,294	$77,603	$85,379	$93,642	$143,040	$544,251

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.64%

Cap Rate

5.02%

Return on Investment

8.68%

87 Ridgewood Rd Elk Grove Village, Illinois, 60007-1420

3 bed • 2 bath • 7 guests

Purchase Price

Est. $1,367/mo

Inquire about this property

Contact Agent

$31,480

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,917

Profit

Revenue

$31,480

Operating Expenses

$17,172

Operating Income

$14,308

Mortgage & Taxes

$19,225

Profit (Cash Flow)

-$4,917

$74,050

Cash Investment

Down Payment

$57,000

Renos & Furnishing

$8,500

Closing Costs

$8,550

Total

$74,050

DSCR Ratio

Weak

0.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.64%

Cap Rate

5.02%

Return on Investment

8.68%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$34,325

Your adjusted annual income

$150,000 - $34,325 = $115,675

Taxes on $115,675 (30%)

$34,703

Your old tax bill

$45,000

Your new tax bill

$34,703

Estimated tax savings

$10,297

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com