BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 905 S Colfax Ave, Elmhurst, IL 60126

4 bed β€’ 3 bath β€’ 12 guests β€’ $2,190,000

BNB

Calc

Annual Revenue

$58,640

Profit (Cash Flow)

-$110,394

Cap Rate

1.7%

Annual Revenue

$58,640

AirDNA projects $267/night at 56% occupancy ($54,611). Airbtics projects $247/night at 65% occupancy ($58,639). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 65% occupancy rate, $247 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,975$61,021$83,550$96,003
Occupancy52%66%72%79%
Nightly Rate$201$245$287$324

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The cozy home away from home

No image available

$30,936
$177
39%
421$145βŒβŒβœ…Y / Y⭐️ 4.8 (16)
The Skyway - 5+beds

No image available

$56,364
$220
70%
421$0βŒβŒβœ…Y / Y⭐️ 4.8 (52)
Spacious Haven | 8-Min to Chicago | Sleeps 10

No image available

$32,830
$195
46%
421$0βŒβŒβœ…Y / Y⭐️ 5 (76)
The Ultimate Escape. Unpack, Relax, Enjoy!Sleeps14

No image available

$42,866
$244
48%
422$0βŒβŒβœ…Y / Y⭐️ 5 (137)
Blue Heron Lodge

No image available

$69,691
$273
65%
423$200βŒβŒβœ…Y / Y⭐️ 4.7 (34)
Contemporary Chicago Getaway

No image available

$65,678
$246
64%
422$205βŒβŒβœ…Y / Y⭐️ 4.8 (60)
Modern Victorian Charm | Best Location in OP

No image available

$92,949
$292
77%
422$220❌❌❌Y / Y⭐️ 5 (47)
Homey House, Minutes from Downtown Chicago

No image available

$43,305
$174
68%
422$0βœ…βŒβŒY / Y⭐️ 4.9 (24)
Walk to Oak Park From Our Large Sun-Soaked Home!

No image available

$123,494
$324
100%
423$175βŒβŒβœ…Y / Y⭐️ 5 (24)
Desirable chic home in a Prime Location!

No image available

$88,170
$330
73%
422$0βŒβŒβœ…Y / Y⭐️ 4.8 (29)

Return Metrics

-21.45% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$110,393-$220,787-$331,181-$441,575-$551,968-$1,103,937-$3,311,813
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,752,000$1,752,000$1,752,000$1,752,000$1,752,000$1,752,000$1,752,000
Down Payment$438,000$438,000$438,000$438,000$438,000$438,000$438,000
Property Appreciation$65,700$133,371$203,072$274,864$348,810$753,176$3,125,704
Total Return$2,145,306$2,102,583$2,061,890$2,023,289$1,986,841$1,839,239$2,003,891

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-21.45%

Cap Rate

1.7%

Return on Investment

-4.5%

property-location

905 S Colfax Ave Elmhurst, IL, 60126

4 bed β€’ 3 bath β€’ 12 guests

Est. $10,504/mo

Agent

This property is for sale!

Contact Agent

-85

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.25

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%

Profit (Cummulative)

-$110,394

$1,752,000

$10,750

$65,700

$0

Total Gain

-$23,179

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

$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: -