9883 Jonamac Ave Huntley, IL, 60142
4 bed β’ 2 bath β’ 12 guests
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.
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
<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%
STR Tax Calculator (USA)
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: -