BNBCalc Short Term Rental Investment Analysis 5198 Orinoco Run, Fort Wayne, IN 46818

5 bed • 3 bath • 15 guests • $443,909

BNB

Calc

Annual Revenue

$59,367

Profit (Cash Flow)

$8,024

Cap Rate

8.6%

Annual Revenue

$59,367

AirDNA projects $378/night at 43% occupancy ($59,366). Airbtics projects $465/night at 57% occupancy ($96,807). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 43% occupancy rate, $378 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,962	$58,376	$189,408	$279,323
Occupancy	38%	55%	74%	84%
Nightly Rate	$227	$282	$692	$900

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire Home - 3,700 sq/ft in Golf Community - 5 BR	$97,774	$703	38%	5	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
5BR, 7.2k SF & Indoor Pool on 10 Acres, Ft. Wayne	$182,606	$950	52%	5	4	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (26)
Cozy boho 6 bedroom 4 bath getaway.	$69,479	$241	74%	6	4	7	$200	❌	✅	✅	Y / Y	⭐️ 4.9 (63)
Der Reise! Giant 5 Bedroom Mini Mansion, Sleeps 14	$60,785	$233	68%	5	3	4	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
HistoricWestCentralNoSmoke4500sf5Queens*5TVs	$21,421	$187	29%	6	3	1	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (136)
Wit's End	$47,476	$227	55%	5	3	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (34)
Family retreat - POOL and BARN!	$158,569	$423	100%	6	4	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (6)
Titanic Retreat on Glacier Ridge! Luxury, 16+Guest	$52,706	$282	49%	5	3	3	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Somerset Breeze	$46,000	$134	87%	5	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Pet/Family Friendly Home w/Master Loft	$110,440	$405	74%	5	3	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (22)
Camelot Ridge a Secluded Nature Retreat	$143,472	$1,400	28%	5	6	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (3)
Spacious Home near Parkview and Dupont Hospital	$44,673	$169	65%	5	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (31)
A spacious, quiet 5 bdr home located downtown	$60,784	$692	24%	5	3	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

6.98% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,024	$16,048	$24,073	$32,097	$40,121	$80,243	$240,731
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,361	$8,990	$13,906	$19,125	$24,665	$57,936	$355,127
Down Payment	$88,781	$88,781	$88,781	$88,781	$88,781	$88,781	$88,781
Property Appreciation	$13,317	$27,034	$41,162	$55,714	$70,703	$152,667	$633,574
Total Return	$114,484	$140,855	$167,923	$195,719	$224,272	$379,629	$1,318,214

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.98%

Cap Rate

8.55%

Return on Investment

22.37%

5198 Orinoco Run Fort Wayne, IN, 46818

5 bed • 3 bath • 15 guests

Purchase Price

Est. $2,129/mo

This property is for sale!

Contact Agent

Fort Wayne

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$8,024

Annual Profit

8.6%

Cap Rate

7.0%

Cash on Cash

$59,367

Annual Revenue

BNBCalc predicts this property will get $465 per night with 57% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 70% of comparables

Avg Daily Rate

Top 39% of comparables

Seasonality

13 Airbnb Comparables

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

$84,321

Avg annual revenue

57%

Avg occupancy rate

$465

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

$20k

$75k

$125k

$185k

$8,024

Profit

Revenue

$59,367

Operating Expenses

$21,398

Operating Income

$37,969

Mortgage & Taxes

$29,945

Profit (Cash Flow)

$8,024

$114,849

Cash Investment

Down Payment

$88,782

Renos & Furnishing

$12,750

Closing Costs

$13,317

Total

$114,849

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.98%

Cap Rate

8.55%

Return on Investment

22.37%

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

$21,068

Deductible property tax

$4,395

Your total deduction

$37,712

Your adjusted annual income

$150,000 - $37,712 = $112,288

Taxes on $112,288 (30%)

$33,686

Your old tax bill

$45,000

Your new tax bill

$33,686

Estimated tax savings

$11,314

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: -