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 9883 Jonamac Ave, Huntley, IL 60142

4 bed β€’ 2 bath β€’ 12 guests β€’ $524,990

BNB

Calc

Annual Revenue

$73,852

Profit (Cash Flow)

$15,157

Cap Rate

9.6%

Annual Revenue

$73,852

AirDNA projects $207/night at 57% occupancy ($43,095). Airbtics projects $337/night at 60% occupancy ($73,852). Airbtics predicts this property will perform in the 64% revenue percentile

BNB Calc projects a 60% occupancy rate, $337 rate per night.

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

Percentiles25%50%75%90%
Revenue$49,023$58,178$73,843$102,725
Occupancy41%62%86%88%
Nightly Rate$272$320$388$509

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
Country Farmhouse with Multiple Rooms
$47,137
$159
81%
432$0❌❌❌Y / Y⭐️ 5 (209)
Beautiful 4 bedroom Home with Game Room in Elgin
$33,496
$104
88%
432$0❌❌❌Y / Y⭐️ 4.8 (63)
Adjacent to Bangs Lake and steps to Main Street
$54,681
$332
45%
422$0βŒβŒβœ…Y / Y⭐️ 5 (64)
Extravagance - 4 BRs, 2.5 BA
$75,810
$269
77%
432$0βŒβŒβœ…Y / Y⭐️ 4.8 (21)
Victorian House 3000SF near Chicago
$134,451
$395
93%
435$0❌❌❌Y / Y⭐️ 4.7 (37)
Sprawling private fenced home with pond view!
$59,339
$369
40%
4331$175βŒβŒβœ…Y / Y⭐️ 4.9 (43)
ON RIVER Barrington Home + Deck & Views
$99,200
$308
88%
443$0❌❌❌Y / Y⭐️ 5 (20)
Beautiful Lake View Home on the Chain O'Lakes
$57,018
$284
48%
421$125❌❌❌Y / Y⭐️ 4.8 (156)

Return Metrics

11.54% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,157$30,314$45,472$60,629$75,786$151,573$454,720
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$419,992$419,992$419,992$419,992$419,992$419,992$419,992
Down Payment$104,998$104,998$104,998$104,998$104,998$104,998$104,998
Property Appreciation$15,749$31,971$48,680$65,890$83,617$180,552$749,298
Total Return$555,897$587,276$619,142$651,510$684,394$857,116$1,729,009

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.54%

Cap Rate

9.63%

Return on Investment

27.47%

property-location

9883 Jonamac Ave Huntley, IL, 60142

4 bed β€’ 2 bath β€’ 12 guests

Est. $2,518/mo

Agent

This property is for sale!

Contact Agent

75

Airbnb Investor Score

$15,157

Annual Profit

9.6%

Cap Rate

11.5%

Cash on Cash

$73,852

Annual Revenue

This property is projected to be in the top 64% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 57% occupancy.Projected nightly rate is $337/night at 60% 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.

$66,807

Avg annual revenue

60%

Avg occupancy rate

$337

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

$65k

$100k

$135k

Sign up to see the data on 10 all comparables

$15,157

Profit

Revenue

$73,852

Operating Expenses

$23,281

Operating Income

$50,572

Mortgage & Taxes

$35,414

Profit (Cash Flow)

$15,157

$131,248

Cash Investment

Down Payment

$104,998

Renos & Furnishing

$10,500

Closing Costs

$15,750

Total

$131,248

DSCR Ratio

Strong

1.43

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.54%

Cap Rate

9.63%

Profit (Cummulative)

$15,157

$419,992

$10,500

$15,750

$0

Total Gain

$36,065

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

$24,917

Deductible property tax

$5,197

Your total deduction

$38,301

Your adjusted annual income

$150,000 - $38,301 = $111,699


Taxes on $111,699 (30%)

$33,510

Your old tax bill

$45,000

Your new tax bill

$33,510


Estimated tax savings

$11,490

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:

LAND

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: LAND
  • 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: -