Share This Listing

Message

909 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • Turnkey 3-unit furnished STR compound — sleeps 12; two Airbnb "Guest Favorite" units
  • ~131' private walk-in sand-beach frontage on ~1.1 ac — rare on the Chain
  • Buildable former legal, conforming 4th-cottage site
  • ~$60,423 2025 gross, +25% YoY across ~393 booked nights (~36% occupancy — upside)
  • Up to 5 BR / 4 full baths (bonus room + 4th full bath)
  • Grass Lake / Fox Chain O'Lakes — ~50–60 mi NW of Chicago; near Blarney Island & Chain O'Lakes State Park

Executive Summary

The Lake-Heim is a turnkey, income-producing waterfront compound on Grass Lake, part of the Fox Chain O'Lakes system roughly 50–60 miles northwest of Chicago. This is not just a rental property and not just a lake house — it is a rare combination of documented short-term-rental income, irreplaceable waterfront land, and multiple ways to own.
Seller-provided Airbnb statements show approximately $60,423 in 2025 gross income, up roughly 25% year over year, across only about 393 booked nights (~36% occupancy) — leaving a clear, quantifiable runway. Three fully furnished units (two hold Airbnb "Guest Favorite" status) sleep up to 12 and operate independently under the established "The Lake-Heim" brand.
The property sits on approximately 1.1 acres with about 131 feet of private walk-in sand-beach frontage — uncommon on the Chain — plus a private pier, covered gazebo, paver firepit patio, sand volleyball court, RV/boat storage, and canoe/kayak access. There are four full baths on the property; a bonus room (former laundry with its own full bath) takes it to up to 5 BR / 4 BA, and a former legal, conforming 4th-cottage site offers rebuild potential (subject to buyer verification and municipal approval).
A buyer can continue and optimize the STR operation, owner-occupy one unit and rent the others, hold it as a multi-generational family compound, or pursue expansion or a 1031 exchange. The asset is best evaluated on gross-revenue-multiple (~12.4×) and price-per-frontage-foot (~$5,724); an illustrative value-add path toward ~55% occupancy projects ~$45,892 NOI (~6.1% cap) at the asking price. Full offering memorandum available to qualified buyers. All information seller-provided and deemed reliable but not guaranteed; buyer to verify.
Full Offering Package: https://jasoncre.com/the-lake-heim/
Short-term rental, Airbnb, vacation rental, waterfront, lakefront, Grass Lake, Chain O'Lakes, Fox Lake, Spring Grove, Lake County, multifamily, cottage compound, turnkey, income-producing, value-add, owner-user, sand beach, private pier, boat access, fishing, redevelopment, 1031 exchange, hospitality, lodging, mixed-use lifestyle. Chain O'Lakes waterfront for sale, Grass Lake Illinois lakefront property, short-term rental investment Illinois, Airbnb business for sale Illinois, turnkey vacation rental, STR investment property, lakefront cottage compound, multifamily waterfront, owner-user lakefront, sand beach property, private pier, boat dock, Lake County commercial real estate, Spring Grove IL investment property, Fox Lake area rental, lake house investment, cash-flowing Airbnb, vacation rental portfolio, 1031 exchange lakefront, family lake compound, income-producing waterfront, Chain O'Lakes investment, fishing lake property, redevelopment opportunity Illinois. https://jasoncre.com/the-lake-heim/

Financial Summary (Actual - 2025) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income - -
Vacancy Loss - -
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2025) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $1,067,655 CAD
Price Per Unit $355,885 CAD
Sale Type Investment
No. Units 3
Property Type Multifamily
Property Subtype Apartment
Building Class C
Lot Size 1.13 AC
Building Size 2,760 SF
No. Stories 1
Year Built/Renovated 1961/2024
Parking Ratio 4.35/1,000 SF
Zoning RC - Recreational Commercial

Amenities

  • Smoke Detector

Unit Amenities

  • Air Conditioning
  • Dishwasher
  • Disposal
  • Fireplace
  • Microwave
  • Storage Space
  • Washer/Dryer
  • Washer/Dryer Hookup
  • Heating
  • Bay Window
  • Ceiling Fans
  • Eat-in Kitchen
  • Kitchen
  • Hardwood Floors
  • Vaulted Ceiling
  • High Speed Internet Access
  • Ice Maker
  • Refrigerator
  • Oven
  • Stainless Steel Appliances
  • Range
  • Tub/Shower
  • Sunroom
  • Views
  • Walk-In Closets
  • Wi-Fi
  • Yard
  • Grill
  • Coffee System
  • Deck
  • Den
  • Dining Room
  • Dock
  • Double Pane Windows
  • Garden
  • Lawn
  • Linen Closet
  • Mother-in-law Unit
  • Pantry
  • Patio
  • Porch
  • Smoke Free
  • Vinyl Flooring
  • Wet Bar
  • Large Bedrooms
  • Floor to Ceiling Windows

Site Amenities

  • 24 Hour Access
  • Private Bathroom

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+1 1 - 1,500
1+1 3 - 240 - 820
Not walkable
10/100
Exceptionally drivable
90/100
Somewhat bikeable
30/100

Property Taxes

Property Taxes

Parcel Number
01-27-300-024
Land Assessment
$161,096 CAD
Improvements Assessment
$105,165 CAD
Total Assessment
$266,262 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
  • Listing ID: 41020046

  • Date on Market: 2026-06-23

  • Last Updated:

  • Address: 27717 W Grass Lake Dr, Spring Grove, IL 60081

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}