BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 608 N 2nd St, Fort Dodge, IA 50501

3 bed β€’ 2 bath β€’ 9 guests β€’ $189,900

BNB

Calc

Annual Revenue

$22,550

Profit (Cash Flow)

-$6,871

Cap Rate

3.1%

Annual Revenue

$22,550

AirDNA projects $126/night at 49% occupancy ($22,550).

BNB Calc projects a 49% occupancy rate, $126 rate per night.

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


Return Metrics

-13.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,871-$13,742-$20,614-$27,485-$34,357-$68,714-$206,142
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$151,920$151,920$151,920$151,920$151,920$151,920$151,920
Down Payment$37,980$37,980$37,980$37,980$37,980$37,980$37,980
Property Appreciation$5,697$11,564$17,608$23,834$30,246$65,309$271,037
Total Return$188,725$187,722$186,894$186,248$185,789$186,495$254,794

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.16%

Cap Rate

3.12%

Return on Investment

1.32%

property-location

608 N 2nd St Fort Dodge, IA, 50501

3 bed β€’ 2 bath β€’ 9 guests

Est. $911/mo

Agent

This property is for sale!

Contact Agent

-50

Airbnb Investor Score

-$6,871

Annual Profit

3.1%

Cap Rate

-13.2%

Cash on Cash

$22,550

Annual Revenue


AirDNA projects $126/night at 49% occupancy ($22,550.16).

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

$0

Avg annual revenue

0%

Avg occupancy rate

$0

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 0 all comparables

-$6,871

Profit

Revenue

$22,550

Operating Expenses

$16,612

Operating Income

$5,939

Mortgage & Taxes

$12,810

Profit (Cash Flow)

-$6,871

$52,177

Cash Investment

Down Payment

$37,980

Renos & Furnishing

$8,500

Closing Costs

$5,697

Total

$52,177

DSCR Ratio

Weak

0.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.16%

Cap Rate

3.12%

Profit (Cummulative)

-$6,871

$151,920

$8,500

$5,697

$0

Total Gain

$691

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

$9,013

Deductible property tax

$1,880

Your total deduction

$49,769

Your adjusted annual income

$150,000 - $49,769 = $100,231


Taxes on $100,231 (30%)

$30,069

Your old tax bill

$45,000

Your new tax bill

$30,069


Estimated tax savings

$14,931

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: Active
  • 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 OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -