BNBCalc Short Term Rental Investment Analysis 919 S 2nd St, St Charles, IL 60174

2 bed • 1 bath • 6 guests • $1,800

BNB

Calc

Annual Revenue

$41,331

Profit (Cash Flow)

$22,157

Cap Rate

1237.7%

Annual Revenue

$41,331

AirDNA projects $116/night at 71% occupancy ($30,081). Airbtics projects $164/night at 69% occupancy ($41,331). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,894	$37,338	$63,189	$91,939
Occupancy	58%	68%	82%	89%
Nightly Rate	$118	$144	$203	$274

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fox Valley Ranch-Home with Office & Fenced in Yard	$81,522	$234	94%	2	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
The Yates Loft - Downtown Geneva	$57,173	$288	53%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (47)
Comfortable & Cozy Downtown St. Charles Home	$63,331	$247	67%	2	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (84)
- King Bed - Massive Yard - Fully-Equipped Condo -	$53,879	$159	89%	2	2	1	$119	❌	❌	❌	Y / Y	⭐️ 5 (92)
Tudor house stay-In Town Location!	$38,796	$135	76%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (103)
Cozy 2 Bedroom Private Apartment	$22,987	$133	45%	2	1	7	$90	❌	❌	❌	Y / Y	⭐️ 5 (99)
Downtown Batavia Musician's Escape	$32,958	$119	72%	2	0	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (142)
The SandPiper at Aurora/Naperville	$32,917	$117	74%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (87)
Vintage Charm	$32,176	$103	82%	2	1	2	$40	❌	❌	✅	N / Y	⭐️ 5 (220)
In Town Apartment in downtown Geneva!!	$27,117	$120	58%	2	1	2	$125	❌	❌	❌	N / Y	⭐️ 4.9 (198)
Reiser House Condo Heart of Downtown St. Charles	$54,464	$215	66%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (100)
French themed cozy apt w/garage	$28,913	$145	48%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Lovely 2-Bdrm unit with pool. Home away from home.	$43,288	$172	68%	2	2	3	$100	✅	❌	✅	Y / Y	⭐️ 4.6 (23)
2Bed* 1GWiFi ChicTrain1 MiDeskKingParkFree	$29,686	$125	59%	2	1	1	$137	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Sweet Riverside Ranch	$110,448	$299	96%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Quiet area/Petfriendly/Wi-fi/5 beds/1.5 bath	$38,610	$148	66%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Luxury Suite in Glen Ellyn	$46,389	$245	49%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Side-by-Side Aurora Apts \| Perfect for Groups	$78,619	$273	76%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
*Cozy Farmhouse apartment/FastWiFi/Hulu/UTubeTV	$19,182	$115	40%	2	2	1	$125	❌	❌	✅	N / Y	⭐️ 4.8 (74)
Lake House Hot Tub-Billiards-Kayak Waterfront Stay	$64,024	$219	78%	2	2	4	$120	✅	✅	✅	Y / Y	⭐️ 4.9 (97)
Cozy Ranch duplex close to downtown Geneva	$19,533	$53	97%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (93)
Immaculate1MiTrain1GWifiRokuTVKingParkFree!	$36,380	$149	61%	2	1	1	$124	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
a SIMPLE place	$32,627	$89	99%	2	2	2	$35	❌	❌	✅	Y / Y	⭐️ 4.9 (313)
Smoke & Pet Free, Washer Dryer, Fireplace, Balcony	$42,388	$160	71%	2	2	4	$135	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
"Blackhawk on the Fox", Fire Pit and 30ft Swing!	$46,309	$195	64%	2	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (210)
Adorable 2 bedroom Cottage on the Fox River.	$44,657	$304	36%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (27)
Cozy Lakefront Retreat: Hot Tub & Bar/Pool Table	$25,992	$81	86%	2	2	1	$30	✅	✅	✅	Y / Y	⭐️ 5 (288)
Perfect place for you	$65,525	$292	58%	2	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (25)
Charming Private 2BD\| River Trail, Forest Preserve	$35,904	$111	87%	2	1	5	$78	❌	❌	❌	Y / Y	⭐️ 4.8 (137)
Corporate Housing by MGM	$45,011	$137	86%	2	2	2	$117	✅	❌	❌	Y / Y	⭐️ 4.7 (14)
Tranquility and comfort in private condo.	$54,468	$173	84%	2	2	30	$105	✅	❌	❌	Y / Y	⭐️ 4.7 (83)
Cinema Themed/nearPremiumOutlet-Aurora/65"TV/Wi-Fi	$28,901	$107	69%	2	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Cozy Apt/Aurora/Waterpark/Sleeps 6/FREE WI-FI	$37,665	$140	70%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (41)
*Mexican Themed Apt 75"TV_WiFi_Parking_Sleeps8	$25,963	$117	53%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
*Hollywood Apt 75"TV_WiFi_Sleeps8_FreeParking	$30,407	$125	62%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
McDonald house	$34,918	$134	67%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
✽ Charming Cottage ✽ close to College/Town/Station	$49,359	$174	76%	2	1	1	$88	❌	❌	❌	Y / Y	⭐️ 4.9 (178)
The Little Amazon	$23,190	$99	64%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.7 (109)
Glamorous apt w/spacious fam room 75"TV, sleeps 12	$27,601	$144	49%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 4.7 (53)
Home Away from Your Home	$65,426	$199	89%	2	3	4	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (10)

Return Metrics

332.48% 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)	$22,156	$44,313	$66,469	$88,626	$110,782	$221,565	$664,696
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,440	$1,440	$1,440	$1,440	$1,440	$1,440	$1,440
Down Payment	$360	$360	$360	$360	$360	$360	$360
Property Appreciation	$54	$109	$166	$225	$286	$619	$2,569
Total Return	$24,010	$46,222	$68,436	$90,652	$112,869	$223,984	$669,065

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

332.48%

Cap Rate

1,237.66%

Return on Investment

333.55%

919 S 2nd St St Charles, IL, 60174

2 bed • 1 bath • 6 guests

Purchase Price

Est. $9/mo

This property is for sale!

Contact Agent

11932

Airbnb Investor Score

$22,156

Annual Profit

1237.7%

Cap Rate

332.5%

Cash on Cash

$41,331

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $116/night at 71% occupancy.Projected nightly rate is $164/night at 69% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$43,217

Avg annual revenue

69%

Avg occupancy rate

$164

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

$50k

$80k

$110k

$22,157

Profit

Revenue

$41,331

Operating Expenses

$19,053

Operating Income

$22,278

Mortgage & Taxes

$121

Profit (Cash Flow)

$22,157

$6,664

Cash Investment

Down Payment

$360

Renos & Furnishing

$6,250

Closing Costs

$54

Total

$6,664

DSCR Ratio

Strong

183.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

332.48%

Cap Rate

1,237.66%

Return on Investment

333.55%

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

$85

Deductible property tax

$18

Your total deduction

-$21,116

Your adjusted annual income

$150,000 - -$21,116 = $171,116

Taxes on $171,116 (30%)

$51,335

Your old tax bill

$45,000

Your new tax bill

$51,335

Estimated tax savings

-$6,335

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: No

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: -