BNBCalc Short Term Rental Investment Analysis 1823 Griswold Dr, Fort Wayne, IN 46805

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$20,760

Profit (Cash Flow)

$4,382

Cap Rate

Infinity%

Annual Revenue

$20,760

AirDNA projects $116/night at 49% occupancy ($20,760). Airbtics projects $96/night at 64% occupancy ($22,440). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 49% occupancy rate, $116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,796	$24,070	$33,619	$44,216
Occupancy	53%	67%	77%	80%
Nightly Rate	$74	$94	$114	$145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fit for a KING, lovingly restored guest house	$28,921	$93	81%	2	2	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (205)
RoseWater@ Lakeside Rose Gardens	$27,738	$146	51%	2	2	2	$30	❌	❌	✅	Y / Y	⭐️ 5 (32)
2 Bedroom on Lake Ave	$12,056	$61	54%	2	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (39)
Cozy and Quaint in the City!	$30,342	$118	69%	2	2	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (179)
The House at 1317	$21,166	$99	54%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
Lakeside Park Bungalow	$18,872	$99	48%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (489)
Serenity Cottage	$24,592	$99	65%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.9 (297)
Rose Garden Cottage \| 2 BR Bungalow Near Downtown	$28,871	$98	77%	2	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (410)
Lakeside Upper	$13,820	$59	64%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (113)
✨ Luxurious 2 bd home - downtown w/ free parking ✨	$29,042	$102	67%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (371)
Cheerful 2BR Home - Minutes from Downtown!	$34,472	$130	68%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
The Sienna Way, A Beautifully Appointed Home,	$27,774	$89	80%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (65)
The Remington House	$22,745	$113	51%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (32)
The Delaware- 2 Bedroom -3-5 minutes to Downtown	$19,430	$75	67%	2	1	3	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Adorable 2 bedroom guesthouse near downtown	$17,202	$100	47%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (63)
2 BR Centrally Located Bungalow Close to Downtown	$26,311	$77	88%	2	1	1	$25	❌	❌	✅	N / Y	⭐️ 5 (109)
Charming Home on a Hill in Fort Wayne	$19,753	$81	60%	2	1	1	$57	❌	❌	✅	Y / Y	⭐️ 5 (70)
Riverfront Retreat at Promenade, Walk to Downtown!	$24,499	$95	67%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (331)
Up Scale \| Full Kitchen \| Pet Friendly \| WI-FI	$24,751	$83	78%	2	1	2	$45	❌	❌	✅	Y / Y	⭐️ 5 (73)
Upscale 2nd story 2-bd apt dwntown w/ free parking	$22,857	$101	53%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (183)
2 Bdrm Comfy Crescent Upper	$11,057	$53	57%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.6 (193)
《Garden Suite》Zoo \| Bike Paths \| Downtown \| Parks	$16,571	$66	61%	2	1	1	$30	❌	❌	❌	N / N	⭐️ 4.8 (201)
Lovely 2-bedroom home near downtown	$14,012	$70	53%	2	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (222)
RiverGreenway Retreat, 2 bdrm apt- no cleaning fee	$16,045	$56	78%	2	1	2	$5	❌	❌	❌	N / Y	⭐️ 4.7 (14)
Pet Friendly Home w/Fenced Yard and Garage	$43,210	$145	80%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.6 (20)
The 418. An 1866 Build with Modern Comforts	$28,015	$118	61%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.9 (90)
Kelly's Casa, a first floor apt	$16,257	$59	70%	2	1	2	$79	❌	❌	❌	Y / Y	⭐️ 4.7 (19)
The Henderson, a pet friendly retreat	$18,532	$68	70%	2	1	2	$67	❌	❌	✅	Y / Y	⭐️ 4.3 (51)
Tranquil Oasis, 2 bedroom apt	$20,214	$67	75%	2	1	2	$77	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Cozy home near Parkview Randalia	$24,944	$74	91%	2	1	9	$93	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Grandma's house	$18,300	$100	50%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cute on Crescent 1st floor	$12,968	$89	39%	2	1	2	$20	❌	❌	✅	N / Y	⭐️ 4.7 (49)
Pet Friendly Apt w/ Fenced Yard	$37,330	$145	70%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Columbia avenue-05 district- views of downtown	$19,491	$118	41%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (49)
No Cleaning Fees! Fully fenced yard & garage.	$35,081	$135	71%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Historic Mansion Apartment 1 W Many Amenities.	$43,804	$146	81%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (5)
No Cleaning Fee! Mansion Apt in Downtown.	$30,979	$184	46%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
• Central home near downtown •	$27,255	$85	77%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (3)
Centric 2B retreat for 4!+W/D! \| Vibrant Victorian	$26,944	$90	79%	2	1	5	$125	❌	❌	✅	Y / Y	⭐️ 5 (2)
Beautifully renovated home minutes from downtown!	$19,061	$93	56%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)

Return Metrics

70.1% 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)	$4,381	$8,763	$13,144	$17,526	$21,908	$43,816	$131,448
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	$4,381	$8,763	$13,144	$17,526	$21,908	$43,816	$131,448

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.1%

Cap Rate

∞%

Return on Investment

70.1%

1823 Griswold Dr Fort Wayne, IN, 46805

2 bed • 1 bath • 6 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

$4,381

Annual Profit

Infinity%

Cap Rate

70.1%

Cash on Cash

$20,760

Annual Revenue

BNBCalc predicts this property will get $96 per night with 64% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$23,882

Avg annual revenue

64%

Avg occupancy rate

$96

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

$10k

$20k

$35k

$45k

$4,382

Profit

Revenue

$20,760

Operating Expenses

$16,379

Operating Income

$4,382

Mortgage & Taxes

Profit (Cash Flow)

$4,382

$6,250

Cash Investment

Down Payment

Renos & Furnishing

$6,250

Closing Costs

Total

$6,250

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

70.1%

Cap Rate

∞%

Return on Investment

70.1%

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

-$3,519

Your adjusted annual income

$150,000 - -$3,519 = $153,519

Taxes on $153,519 (30%)

$46,056

Your old tax bill

$45,000

Your new tax bill

$46,056

Estimated tax savings

-$1,056

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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 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: -