608 N 2nd St Fort Dodge, IA, 50501
3 bed β’ 2 bath β’ 9 guests
Est. $911/mo

This property is for sale!
Contact Agent
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
Airbnb Comparables
Comparable data could not be found for this address
$0
Avg annual revenue
0%
Avg occupancy rate
$0
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -