905 S Colfax Ave Elmhurst, IL, 60126
4 bed β’ 3 bath β’ 12 guests
Est. $10,504/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$110,393
Annual Profit
1.7%
Cap Rate
-21.5%
Cash on Cash
$58,640
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $267/night at 56% occupancy.Projected nightly rate is $247/night at 65% occupancy.
Top 51% of comparables
Top 41% 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.
$64,628
Avg annual revenue
65%
Avg occupancy rate
$247
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$90k
$125k
Sign up to see the data on 10 all comparables
-$110,394
Profit
Revenue
$58,640
Operating Expenses
$21,303
Operating Income
$37,337
Mortgage & Taxes
$147,731
Profit (Cash Flow)
-$110,394
$514,450
Cash Investment
Down Payment
$438,000
Renos & Furnishing
$10,750
Closing Costs
$65,700
Total
$514,450
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-21.45%
Cap Rate
1.7%
STR Tax Calculator (USA)
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
$103,940
Deductible property tax
$21,681
Your total deduction
$328,837
Your adjusted annual income
$150,000 - $328,837 = -$178,837
Taxes on -$178,837 (30%)
-$53,651
Your old tax bill
$45,000
Your new tax bill
-$53,651
Estimated tax savings
$98,651
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: -