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 926 N Kennicott Ave, Arlington Heights, IL 60004

3 bed • 2 bath • 9 guests • $464,000

BNB

Calc

Annual Revenue

$50,163

Profit (Cash Flow)

-$1,339

Cap Rate

6.5%

Annual Revenue

$50,163

AirDNA projects $262/night at 69% occupancy ($66,028). Airbtics projects $218/night at 63% occupancy ($50,162). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 63% occupancy rate, $218 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,287$48,798$64,421$93,067
Occupancy51%63%71%84%
Nightly Rate$179$204$238$293

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
Relaxing 3 bedroom one level home

No image available

$43,832
$235
49%
322$140❌❌❌Y / Y⭐️ 5 (68)
Entire house, ranch style, walkable to downtown AH

No image available

$75,379
$339
60%
322$95❌❌❌Y / Y⭐️ 4.8 (29)
Entire Beautiful Wheeling Home

No image available

$34,523
$169
51%
322$165❌❌❌Y / Y⭐️ 4.6 (22)
Lovely 3-bedroom condo, free parking, Unite 1

No image available

$51,537
$152
87%
323$130❌❌❌Y / Y⭐️ 4.9 (172)
Suburban Fab Part Deux

No image available

$68,827
$219
84%
323$149❌❌✅Y / Y⭐️ 4.8 (47)
WFH | Laundry | Pet Friendly | Gig internet |

No image available

$63,715
$290
57%
321$200❌❌✅Y / Y⭐️ 5 (17)
Single Family home/ Schaumburg

No image available

$46,793
$196
64%
321$160❌❌✅Y / Y⭐️ 5 (35)
Modern 3Bed Family Haven w/ King Bd & Private Yard

No image available

$54,232
$238
61%
322$100❌❌✅Y / Y⭐️ 5 (67)
Clean Home w/ZOOM Minutes from Woodfield Sleeps 12

No image available

$51,755
$212
65%
322$119❌❌❌Y / Y⭐️ 4.8 (88)
InstaWorthy! Modern Gem, Perfect Family Getaway -

No image available

$59,778
$192
81%
322$150✅❌✅Y / Y⭐️ 4.9 (90)
Near Chicago & O’Hare/ King Bed / High-Speed Wi-Fi

No image available

$45,869
$194
61%
321$150❌❌❌Y / Y⭐️ 4.9 (73)
King Bed, High-Speed WiFi, Large Deck & Playground

No image available

$47,614
$176
67%
321$165❌❌✅Y / Y⭐️ 4.8 (102)
Newly remodeled O’hare oasis

No image available

$41,001
$183
57%
322$200❌❌✅Y / Y⭐️ 5 (68)
Entire Wheeling Home!

No image available

$32,197
$170
46%
322$165❌❌❌Y / Y⭐️ 4.5 (9)
Full House - Amazing sunset lake park

No image available

$50,230
$267
50%
325$140❌❌❌Y / Y⭐️ 4.8 (52)
Cheerful 3- Bedroom!

No image available

$63,364
$226
76%
312$100❌❌❌Y / Y⭐️ 5 (59)
Comfy 3BR 2BA at Rolling Meadows|Free service fee!

No image available

$62,806
$195
88%
3212$0❌❌✅Y / Y⭐️ 4.6 (5)
cheerful 3-bedroom home with indoor fireplace

No image available

$46,791
$321
38%
321$200❌❌❌Y / Y⭐️ 5 (25)
Paradise in Schaumburg Low Cleaning Fee, 3 BR, 4Bd

No image available

$58,163
$214
71%
322$149✅❌❌Y / Y⭐️ 5 (43)
Quiet Family Home, Free Garage & 600 Mbps WI-FI

No image available

$45,511
$214
54%
323$150❌❌❌Y / Y⭐️ 4.8 (26)
Quaint Townhouse

No image available

$20,686
$157
36%
322$0✅❌❌Y / Y⭐️ 4.9 (201)
King Bed, Free Wi-Fi Wheeling

No image available

$42,462
$240
45%
322$220❌❌✅Y / Y⭐️ 4.5 (15)
Modern Cozy home

No image available

$30,322
$199
32%
323$200❌❌❌Y / Y⭐️ 5 (3)
Casa Moderna adosada, en Rolling Meadows

No image available

$42,755
$228
49%
312$99❌❌❌N / Y⭐️ 4.5 (20)
Convenient location apartment

No image available

$39,440
$163
63%
313$160❌❌❌N / Y⭐️ 5 (50)
NEW~2 Spa Baths~Game Room~Prime Area~Big Yard~

No image available

$66,491
$261
66%
322$200❌❌✅Y / Y⭐️ 5 (42)
O’Hare Mid Century Cozy Comfort. 15 min & Relax!

No image available

$32,735
$172
52%
322$0❌❌✅Y / Y⭐️ 4.8 (24)
3BR Ranch Home in Schaumburg - Great Location!

No image available

$63,187
$258
63%
322$195❌❌❌Y / Y⭐️ 5 (10)
Eclectic Ranch Home with Large Private Fenced Yard

No image available

$56,679
$188
78%
312$150❌❌✅Y / Y⭐️ 4.9 (50)
Modern & Clean 3 Bedroom Ranch House with Sunroom

No image available

$52,244
$203
67%
312$129❌❌❌Y / Y⭐️ 5 (75)
Perfect for Long Stays | Travel Nurses Welcome

No image available

$56,494
$204
74%
322$129❌❌❌Y / Y⭐️ 5 (10)
Close to O’Hare | Near Hospitals

No image available

$61,228
$169
97%
322$185❌❌✅Y / Y⭐️ 5 (5)
Prime Location, Cozy & Spacious home in Schaumburg

No image available

$76,768
$325
63%
333$179❌❌❌Y / Y⭐️ 4.5 (9)
Eva's favorite house!

No image available

$54,502
$240
60%
342$120❌❌❌Y / Y⭐️ 4.6 (24)
Arlington Heights Townhome: 33 Mi to Chicago

No image available

$49,667
$408
33%
332$129❌❌❌Y / Y⭐️ 5 (16)
Haus of Shanti

No image available

$48,752
$222
60%
321$0❌❌❌Y / Y⭐️ 4.8 (35)
RaisedRanchModernHouse-Yard&Deck-Schaumburg-O'Hare

No image available

$50,044
$204
66%
323$100❌❌❌Y / Y⭐️ 5 (27)
The Patton House

No image available

$49,410
$135
100%
3228$0❌❌✅Y / Y⭐️ 0 (0)
Schaumburg/Woodfield Ranch House with 3 Bedrooms

No image available

$46,359
$179
68%
323$150❌❌❌Y / Y⭐️ 5 (133)
Single-Level, Pet-Friendly Gem

No image available

$55,577
$179
84%
314$75❌❌✅Y / Y⭐️ 4.9 (73)

Return Metrics

-1.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,338-$2,677-$4,015-$5,354-$6,692-$13,385-$40,155
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$371,200$371,200$371,200$371,200$371,200$371,200$371,200
Down Payment$92,800$92,800$92,800$92,800$92,800$92,800$92,800
Property Appreciation$13,920$28,257$43,025$58,236$73,903$159,577$662,249
Total Return$476,581$489,580$503,009$516,882$531,210$610,192$1,086,094

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.16%

Cap Rate

6.45%

Return on Investment

14.87%

property-location

926 N Kennicott Ave Arlington Heights, IL, 60004

3 bed • 2 bath • 9 guests

Est. $2,226/mo

Agent

This property is for sale!

Contact Agent

Arlington Heights

Zoning


Laws

12

Airbnb Investor Score

-$1,338

Annual Profit

6.5%

Cap Rate

-1.2%

Cash on Cash

$50,163

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $262/night at 69% occupancy.Projected nightly rate is $218/night at 63% occupancy.

Top 51% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$50,992

Avg annual revenue

63%

Avg occupancy rate

$218

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

$40k

$55k

$80k

Sign up to see the data on 40 all comparables

-$1,339

Profit

Revenue

$50,163

Operating Expenses

$20,201

Operating Income

$29,961

Mortgage & Taxes

$31,300

Profit (Cash Flow)

-$1,339

$115,220

Cash Investment

Down Payment

$92,800

Renos & Furnishing

$8,500

Closing Costs

$13,920

Total

$115,220

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.16%

Cap Rate

6.45%

Profit (Cummulative)

-$1,339

$371,200

$8,500

$13,920

$0

Total Gain

$17,140

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

$22,022

Deductible property tax

$4,594

Your total deduction

$48,479

Your adjusted annual income

$150,000 - $48,479 = $101,521


Taxes on $101,521 (30%)

$30,456

Your old tax bill

$45,000

Your new tax bill

$30,456


Estimated tax savings

$14,544

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: -