BNBCalc Short Term Rental Investment Analysis 9883 Jonamac Ave, Huntley, IL 60142

4 bed • 2 bath • 12 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$49,023	$58,178	$73,843	$102,725
Occupancy	41%	62%	86%	88%
Nightly Rate	$272	$320	$388	$509

Seasonality (Profit by Month)

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%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (209)
Beautiful 4 bedroom Home with Game Room in Elgin	$33,496	$104	88%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Adjacent to Bangs Lake and steps to Main Street	$54,681	$332	45%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (64)
Extravagance - 4 BRs, 2.5 BA	$75,810	$269	77%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Victorian House 3000SF near Chicago	$134,451	$395	93%	4	3	5	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (37)
Sprawling private fenced home with pond view!	$59,339	$369	40%	4	3	31	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
ON RIVER Barrington Home + Deck & Views	$99,200	$308	88%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Beautiful Lake View Home on the Chain O'Lakes	$57,018	$284	48%	4	2	1	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

11.54%

Cap Rate

9.63%

Return on Investment

27.47%

9883 Jonamac Ave Huntley, IL, 60142

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,518/mo

This property is for sale!

Contact Agent

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.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 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

$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

Revenue Appreciation

Cash on Cash Return

11.54%

Cap Rate

9.63%

Return on Investment

27.47%

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: -