BNBCalc Short Term Rental Investment Analysis 1117 Rivermet Ave, Fort Wayne, IN 46805

3 bed • 1 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$33,047

Profit (Cash Flow)

$15,071

Cap Rate

Infinity%

Annual Revenue

$33,047

AirDNA projects $174/night at 52% occupancy ($33,047). Airbtics projects $136/night at 59% occupancy ($29,307). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $174 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,773	$29,194	$38,930	$54,315
Occupancy	50%	61%	69%	77%
Nightly Rate	$109	$124	$147	$183

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Gem w/King Bed, Easy Parking, Free Bikes	$30,978	$149	54%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (62)
Cozy 3-bedroom home near DTFW \| Pet Friendly!	$25,660	$99	64%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (83)
Vibrant Home 5 mins From Downtown With Pool Table	$31,389	$139	56%	3	2	2	$110	✅	❌	❌	Y / Y	⭐️ 4.8 (88)
Spacious Fort Wayne Condo w/ Porch + Storage!	$36,014	$151	59%	3	2	3	$155	❌	❌	✅	Y / Y	⭐️ 5 (20)
Cozy Designer 3 BR Home	$20,617	$147	36%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Maison Evie - Cheerful 3 bedroom home	$26,133	$140	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Historic Mansion Apt 4 w/Ping-Pong & Free Parking	$65,819	$228	77%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
“The Dugout” Next Door to Parkview Field!	$48,055	$282	45%	3	4	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (89)
Beautiful, Remodeled Home - Downtown Fort Wayne	$33,829	$156	56%	3	3	2	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Beautiful Mid Century Home (close to downtown)	$28,268	$94	69%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (248)
The Gingersnap	$40,722	$132	82%	3	2	14	$54	❌	❌	✅	Y / Y	⭐️ 5 (39)
Mi Casa! Downtown * FREE * Coffee/FAST Wi-Fi	$28,604	$105	67%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (106)
Enjoy!	$19,765	$136	36%	3	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (313)
The White Egret @ Lake Ave FW! 3BR Home! Sleeps 7+	$38,279	$164	62%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (15)
Centrally Located Beauty-Whole Home: Near Downtown	$18,116	$99	50%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
King Bed•Theater•Self Check-In•Luxurious Stay	$33,369	$123	70%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Cozy Craftsman ‘05 near downtown \| Pet Friendly!	$32,666	$114	72%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (183)
The Rudi	$41,351	$169	61%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (76)
Beautiful Home Close to Downtown Fort Wayne	$30,123	$125	62%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (172)
Comfy & Cozy Three Bedroom Ranch With Fenced Yard	$32,621	$95	88%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Off Broadway!	$30,838	$112	69%	3	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (238)
The Artist's House in the ‘07	$22,704	$120	49%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (28)
3 Bedroom Apartment \| Kitchen \| Private Entrance	$21,860	$179	32%	3	3	1	$80	❌	❌	❌	Y / N	⭐️ 4.7 (63)
Classic Lakeside Park Retreat	$20,554	$56	94%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (77)
Downtown Delight! Historic District 3BD House A+!	$28,504	$118	66%	3	2	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
King Suite by Mkat Interior Designs	$31,041	$129	63%	3	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (14)
Historic Main St, Coffee/Breakfast, 76 Walk Score	$29,893	$124	62%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
Chic Home across from Electric Works	$45,017	$267	44%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
The Deer Park Inn	$14,976	$80	50%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (40)
Sumercé Place, Spacious 3 Bedroom Home	$30,744	$140	60%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Periwinkle Place, 3BR/1.5BA House Coliseum BLVD A+	$33,221	$139	62%	3	2	4	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (15)
¡Mi Cantón! Downtown * FREE Coffee/FAST Wi-Fi	$35,040	$113	76%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
4th St Brick Beaut 3/1.5 Home: Central & Classy!	$20,566	$105	50%	3	2	3	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Simple, style, Sherman \| 3BR Central FW! Sleeps 6+	$20,686	$112	46%	3	1	4	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (8)
Minutes to PFW	$25,730	$95	74%	3	1	14	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)
Family Sized & 2 Living Rooms!	$27,290	$111	63%	3	1	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (17)
Lakeside Loree Close to Downtown	$28,136	$119	61%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Historic Mansion Penthouse Apt w/CityViews	$77,221	$257	81%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (20)
Welcome to a coxy Home	$15,079	$103	40%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)

Return Metrics

182.68% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,071	$30,142	$45,213	$60,284	$75,355	$150,711	$452,133
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$15,071	$30,142	$45,213	$60,284	$75,355	$150,711	$452,133

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

182.68%

Cap Rate

∞%

Return on Investment

182.68%

1117 Rivermet Ave Fort Wayne, IN, 46805

3 bed • 1 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Fort Wayne

Guide

Zoning

Market

Guide

Laws

Market Data

Infinity

Airbnb Investor Score

$15,071

Annual Profit

Infinity%

Cap Rate

182.7%

Cash on Cash

$33,047

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 52% occupancy.Projected nightly rate is $136/night at 59% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$30,897

Avg annual revenue

59%

Avg occupancy rate

$136

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

$15k

$35k

$55k

$80k

$15,071

Profit

Revenue

$33,047

Operating Expenses

$17,976

Operating Income

$15,071

Mortgage & Taxes

Profit (Cash Flow)

$15,071

$8,250

Cash Investment

Down Payment

Renos & Furnishing

$8,250

Closing Costs

Total

$8,250

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

182.68%

Cap Rate

∞%

Return on Investment

182.68%

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

Deductible property tax

Your total deduction

-$13,933

Your adjusted annual income

$150,000 - -$13,933 = $163,933

Taxes on $163,933 (30%)

$49,180

Your old tax bill

$45,000

Your new tax bill

$49,180

Estimated tax savings

-$4,180

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA WITH REDUCED FLOOD RISK DUE TO LEVEE

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -