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

  • ±131 ft private walk-in sand-beach frontage on Grass Lake, Chain O'Lakes
  • Two Airbnb "Guest Favorite" units; furnished and actively booked
  • Private pier, gazebo, firepit, sand volleyball, kids' rope course, RV/boat storage
  • Turnkey 3-unit short-term rental — ~$60,423 2025 Airbnb gross, ~25% YoY growth
  • Income produced on only ~393 nights (~36% occupancy) — clear rate/occupancy upside
  • Two expansion paths: rebuild 4th cottage + convert bonus flex room

Executive Summary

The Lake-Heim — Turnkey 3-Unit Waterfront STR Compound on Grass Lake | Chain O'Lakes
A rare offering on the Chain O'Lakes: a fully operational, income-producing waterfront cottage compound on Grass Lake, pairing proven short-term rental cash flow with genuine lifestyle and redevelopment upside. Set on approximately 1.13 acres with roughly 131 feet of private sand-beach frontage, 27717 W Grass Lake Drive — operated as "The Lake-Heim" — delivers three fully furnished, independently rented units, a private pier, and a buildable site for a fourth cottage.
The improvements comprise three turnkey rental units: a standout 2-bedroom unit with a vaulted great room, cherry shaker kitchen with stainless appliances and a quartz-topped island, and lake-view sliding doors opening to a private deck; a comfortable 1-bedroom unit with full kitchen; and a freestanding 1-bedroom cottage with kitchenette. All three carry established guest history and strong reviews, with two holding Airbnb "Guest Favorite" status — placing them among the most-loved stays on the platform. Attached to the one-bedroom unit is a bonus room with a full bath and its own private side entrance — a flexible space that can serve as a lock-off, an expansion of the adjoining unit, or an additional rentable room.
Outdoor amenities anchor the appeal and are the hardest elements to replicate: a genuine sand beach, a covered gazebo with dining area, a paver patio with firepit, lakefront lounging, a private pier, and ample on-site parking. The setting is turnkey for guests and a true retreat for an owner — sunrise over the water, direct lake access for kayaks and small boats, and a hard-to-beat location near Blarney Island and the open Chain.
The income story is one of proven performance with clear, quantifiable upside. 2025 Airbnb gross earnings were approximately $60,423 — roughly 25% year-over-year growth — achieved across only about 393 booked nights. That occupancy sits well below what a seasoned operator targets on premier Chain frontage: the asset performs today without being optimized. A buyer applying disciplined rate management, expanded platform distribution (VRBO, Booking.com, direct), and shoulder-season programming has a credible path to materially higher stabilized revenue.
Multiple strategies fit the asset: continue the established three-unit STR operation; occupy the premium 2-bedroom unit while the other two offset the cost of ownership; assemble a multi-generational family lakefront compound; activate the existing bonus room as a lock-off or additional rentable space; or add a fourth income unit by rebuilding on the site of a former legal, conforming cottage (subject to buyer verification and municipal approval).
This is not a conventional small multifamily building. It is a lakefront destination with documented revenue, irreplaceable frontage, and layered upside — the kind of Chain O'Lakes asset that rarely reaches the open market.
Square footage, frontage, income, expenses, zoning, short-term rental permitting, and redevelopment potential are seller-provided or estimated and should be independently verified by buyer during due diligence.
Short-term rental, Airbnb, vacation rental, waterfront, lakefront, Grass Lake, Chain O'Lakes, Fox Lake, Spring Grove, McHenry 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, McHenry 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.

Financial Summary (Actual - 2025) Click Here to Access

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

Property Facts

Price $749,900
Price Per Unit $249,967
Sale Type Investment
Gross Rent Multiplier 12.4
No. Units 3
Property Type
Multifamily
  • Multifamily Apartments
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

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
  • Listing ID: 41020046

  • Date on Market: 6/23/2026

  • 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") }}