BNBCalc Short Term Rental Investment Analysis 9427 S Saint Louis Ave, Evergreen Park, IL 60805

3 bed • 1 bath • 9 guests • $279,000

BNB

Calc

Annual Revenue

$28,726

Profit (Cash Flow)

-$7,508

Cap Rate

4.1%

Annual Revenue

$28,726

AirDNA projects $143/night at 55% occupancy ($28,726). Airbtics projects $162/night at 59% occupancy ($34,910). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,811	$34,670	$51,272	$65,896
Occupancy	45%	59%	69%	79%
Nightly Rate	$134	$155	$196	$219

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3-bedroom home in Beverly historic district	$34,636	$161	57%	3	3	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
New & Modern by Midway Airport	$41,676	$233	46%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (237)
Relax.Relate.Release in our Bungalow	$37,153	$134	75%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (116)
Beautiful newly renovated 3 bedroom 2 bathroom apt	$18,711	$131	38%	3	2	2	$50	❌	❌	❌	Y / N	⭐️ 4.7 (83)
The Comfy King Ranch/ King Bed/Disney+ /Fast Wi-Fi	$62,514	$196	84%	3	2	1	$109	❌	❌	✅	Y / Y	⭐️ 4.8 (122)
Stylish 1st floor of the house	$34,621	$215	43%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Spacious 3 Bed 2 Bath Home In Washington Heights	$28,497	$149	45%	3	2	1	$225	❌	❌	❌	Y / Y	⭐️ 4.6 (57)
Quiet cul-de-sac with huge fenced in backyard	$39,126	$110	93%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
Historic Pullman Home-Rustic Style & Great Locale	$30,133	$121	65%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (223)
Huge 2 Story Home/7miles from Downtown Chicago!	$31,931	$160	53%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (127)
Glamorous & Peaceful. New House in Chicago Suburb!	$57,590	$201	76%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
15 Minutes to Downtown Chicago & White Sox Stadium	$25,406	$218	30%	3	2	2	$175	❌	❌	❌	N / Y	⭐️ 4.7 (34)
2 Miles to MDW 11 Miles DTWN Free Parking Wi-Fi	$25,067	$151	44%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (240)
5 Min from Midway Int'l Airport!	$50,063	$177	73%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (22)
Vibrant 3BR Chicago Apt. near U of Chicago	$30,100	$98	79%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
The Woodlawn Grey - Large 3bd/3ba Apt by UChicago	$46,681	$180	69%	3	3	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Woodlawn Oasis: 5-15 Mins from Food, Fun, Dining	$38,302	$168	60%	3	3	2	$215	✅	❌	❌	Y / Y	⭐️ 4.8 (107)
Beautiful , fully renovated	$33,599	$153	60%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (49)
Hyde Park Condo near UIC Campus w/ Balcony	$48,453	$251	52%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Cozy, Artsy Gem in Historic Pullman	$45,399	$160	75%	3	2	32	$75	❌	❌	❌	Y / Y	⭐️ 5 (86)
Cozy Apt~Location near UChicago & Lake Shore Drive	$35,913	$147	64%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
The Burgundy	$38,108	$150	66%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (24)
Lux Apt in Bronzeville, Min from Downtown-RSV Now!	$34,479	$150	61%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (94)
Comfy Updated 3 Bdrm/2Bth -Near SXU & Midway	$41,724	$114	100%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Phil Good Retreat	$28,516	$242	31%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (11)
My castle 2 you	$19,603	$103	52%	3	2	3	$0	❌	❌	❌	N / N	⭐️ 4.8 (63)
Cozy house with big master	$34,344	$150	56%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
Bright Vintage University Center Condo	$28,053	$146	52%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (45)
Experience Chicago from Our 3-Story Retreat	$48,739	$186	67%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (39)
Large 3BR/2Bth Apt near UOfC, Hyde Park, & Train	$49,560	$196	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (39)
Warm and cheerful 3 bedroom home in Chicago!	$43,998	$198	56%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (73)
Spacious 3BR/2BA Oasis: A Cozy Chicago Retreat	$27,256	$176	40%	3	2	3	$175	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Spacious 3 Bedroom Apartment with Private Parking	$34,498	$158	58%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Worth It! 3 bedroom ranch home	$39,902	$127	84%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Green House on Green Street - 10 mins to DT	$14,253	$59	66%	3	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Tranquil Urban Retreat	$34,422	$200	43%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (6)
Chicago Home (1st floor) by Midway near Downtown	$25,891	$98	69%	3	1	2	$85	❌	❌	❌	Y / N	⭐️ 5 (41)
Taste The Luxury ! On the Boulevard	$30,056	$135	59%	3	2	2	$100	❌	❌	❌	N / Y	⭐️ 4.7 (45)

Return Metrics

-10.36% 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)	-$7,508	-$15,016	-$22,525	-$30,033	-$37,542	-$75,084	-$225,253
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200
Down Payment	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800
Property Appreciation	$8,370	$16,991	$25,870	$35,016	$44,437	$95,952	$398,206
Total Return	$279,861	$280,974	$282,345	$283,983	$285,895	$299,868	$451,952

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.36%

Cap Rate

4.05%

Return on Investment

4.97%

9427 S Saint Louis Ave Evergreen Park, IL, 60805

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,338/mo

This property is for sale!

Contact Agent

-34

Airbnb Investor Score

-$7,508

Annual Profit

4.1%

Cap Rate

-10.4%

Cash on Cash

$28,726

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 55% occupancy.Projected nightly rate is $162/night at 59% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

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

$35,364

Avg annual revenue

59%

Avg occupancy rate

$162

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

$15k

$30k

$45k

$65k

-$7,508

Profit

Revenue

$28,726

Operating Expenses

$17,414

Operating Income

$11,312

Mortgage & Taxes

$18,820

Profit (Cash Flow)

-$7,508

$72,420

Cash Investment

Down Payment

$55,800

Renos & Furnishing

$8,250

Closing Costs

$8,370

Total

$72,420

DSCR Ratio

Weak

0.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.36%

Cap Rate

4.05%

Return on Investment

4.97%

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

$13,242

Deductible property tax

$2,762

Your total deduction

$36,287

Your adjusted annual income

$150,000 - $36,287 = $113,713

Taxes on $113,713 (30%)

$34,114

Your old tax bill

$45,000

Your new tax bill

$34,114

Estimated tax savings

$10,886

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: -