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 8530 Seiler Rd, New Haven, IN 46774

3 bed • 2 bath • 9 guests • $380,000

BNB

Calc

Annual Revenue

$30,746

Profit (Cash Flow)

-$12,564

Cap Rate

3.4%

Annual Revenue

$30,746

AirDNA projects $138/night at 61% occupancy ($30,746). Airbtics projects $127/night at 61% occupancy ($28,295). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $138 rate per night.

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

Percentiles25%50%75%90%
Revenue$20,255$29,204$38,667$51,689
Occupancy54%62%72%82%
Nightly Rate$98$122$140$164

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy Designer 3 BR Home

No image available

$20,617
$147
36%
312$95❌❌❌Y / Y⭐️ 4.8 (43)
Blueberry Pie! 3BD/1BA Fenced Ranch New Haven IN

No image available

$33,830
$121
73%
314$140❌❌✅Y / Y⭐️ 4.8 (14)
Kirkmore Kasa! 3BD House New Haven! Fenced Yard!

No image available

$32,028
$109
78%
314$135❌❌✅Y / Y⭐️ 5 (10)
“The Dugout” Next Door to Parkview Field!

No image available

$48,055
$282
45%
341$70❌❌✅Y / Y⭐️ 5 (89)
The Rudi

No image available

$41,351
$169
61%
332$180❌❌❌Y / Y⭐️ 5 (76)
Beautiful, Remodeled Home - Downtown Fort Wayne

No image available

$33,829
$156
56%
332$80❌❌❌Y / Y⭐️ 4.9 (96)
The White Egret @ Lake Ave FW! 3BR Home! Sleeps 7+

No image available

$38,279
$164
62%
313$125❌❌✅Y / Y⭐️ 5 (15)
Newly Remodeled•Fenced-in Backyard•Self Check-in

No image available

$25,364
$110
63%
312$0❌❌✅Y / Y⭐️ 5 (31)
Winchester House

No image available

$18,389
$95
47%
311$50❌❌❌Y / Y⭐️ 4.8 (68)
3 Bedroom Apartment | Kitchen | Private Entrance

No image available

$21,860
$179
32%
331$80❌❌❌Y / N⭐️ 4.7 (63)
Family Gem w/King Bed, Easy Parking, Free Bikes

No image available

$30,978
$149
54%
321$90❌❌❌Y / Y⭐️ 5 (62)
Cozy 3-bedroom home near DTFW | Pet Friendly!

No image available

$25,660
$99
64%
322$95❌❌✅Y / Y⭐️ 4.9 (83)
•Safe&Quiet •Kitchen •3BR •K&Q Beds •70”Roku TV!

No image available

$33,034
$92
93%
322$50❌❌✅Y / Y⭐️ 5 (147)
Vibrant Home 5 mins From Downtown With Pool Table

No image available

$31,389
$139
56%
322$110✅❌❌Y / Y⭐️ 4.8 (88)
Minutes to PFW

No image available

$25,730
$95
74%
3114$100❌❌✅Y / Y⭐️ 0 (0)
Comfy & Cozy Three Bedroom Ranch With Fenced Yard

No image available

$32,621
$95
88%
312$80❌❌✅Y / Y⭐️ 4.8 (47)
Sunset Ranch - Fort Wayne

No image available

$19,237
$72
73%
322$0❌❌❌Y / Y⭐️ 5 (352)
Linda's Landing Pad Dog Friendly!

No image available

$14,420
$96
37%
322$100❌❌✅Y / Y⭐️ 5 (67)
Spacious Fort Wayne Condo w/ Porch + Storage!

No image available

$36,014
$151
59%
323$155❌❌✅Y / Y⭐️ 5 (20)
MCS Comfort! *Free Coffee & Tea *Free Wi-fi

No image available

$22,666
$95
57%
331$125✅❌✅Y / Y⭐️ 4.9 (37)
Dave's Dug-out

No image available

$36,015
$120
82%
313$0❌❌❌Y / Y⭐️ 5 (18)
Beautiful Home Close to Downtown Fort Wayne

No image available

$30,123
$125
62%
322$95❌❌✅Y / Y⭐️ 5 (172)
Lakeside Loree Close to Downtown

No image available

$28,136
$119
61%
312$60❌❌❌Y / Y⭐️ 4.9 (21)
Mi Casa! Downtown * FREE * Coffee/FAST Wi-Fi

No image available

$28,604
$105
67%
321$140❌❌❌Y / Y⭐️ 5 (106)
King Bed•Theater•Self Check-In•Luxurious Stay

No image available

$33,369
$123
70%
322$100❌❌❌Y / Y⭐️ 4.9 (96)
Sumercé Place, Spacious 3 Bedroom Home

No image available

$30,744
$140
60%
322$0❌❌❌Y / Y⭐️ 4.8 (25)
Fun Modern House Near Downtown and Parks

No image available

$58,481
$222
69%
311$140❌❌✅Y / Y⭐️ 4.7 (9)
Maison Evie - Cheerful 3 bedroom home

No image available

$26,133
$140
51%
322$0❌❌❌Y / Y⭐️ 4.9 (32)
Family Sized & 2 Living Rooms!

No image available

$27,290
$111
63%
315$100❌❌✅Y / Y⭐️ 5 (17)
The Deerwood Place

No image available

$14,640
$125
32%
321$0❌❌❌Y / Y⭐️ 4.7 (38)
The Gingersnap

No image available

$40,722
$132
82%
3214$54❌❌✅Y / Y⭐️ 5 (39)
Cheerful 3 Bedroom home in Fort Wayne with yard.

No image available

$22,400
$90
68%
312$0❌❌❌Y / Y⭐️ 5 (27)
Periwinkle Place, 3BR/1.5BA House Coliseum BLVD A+

No image available

$33,221
$139
62%
324$145❌❌✅Y / Y⭐️ 4.9 (15)
Charming Home Near Memorial Park

No image available

$34,585
$140
62%
312$75❌❌❌Y / Y⭐️ 5 (23)
Entire private home close to downtown

No image available

$18,117
$90
55%
313$0❌❌❌Y / Y⭐️ 5 (13)
Cozy Craftsman ‘05 near downtown | Pet Friendly!

No image available

$32,666
$114
72%
322$95❌❌✅Y / Y⭐️ 5 (183)
Classic Lakeside Park Retreat

No image available

$20,554
$56
94%
322$75❌❌✅Y / Y⭐️ 5 (77)
¡Mi Cantón! Downtown * FREE Coffee/FAST Wi-Fi

No image available

$35,040
$113
76%
321$140❌❌❌Y / Y⭐️ 4.9 (26)
Honeysuckle Hideaway, Rad Ranch, Space in place!

No image available

$29,235
$140
50%
334$200❌❌✅Y / Y⭐️ 2 (1)

Return Metrics

-13.1% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,564-$25,128-$37,693-$50,257-$62,821-$125,643-$376,931
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$304,000$304,000$304,000$304,000$304,000$304,000$304,000
Down Payment$76,000$76,000$76,000$76,000$76,000$76,000$76,000
Property Appreciation$11,400$23,142$35,236$47,693$60,524$130,688$542,359
Total Return$378,835$378,013$377,543$377,435$377,702$385,044$545,428

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.1%

Cap Rate

3.43%

Return on Investment

2.67%

property-location

8530 Seiler Rd New Haven, IN, 46774

3 bed • 2 bath • 9 guests

Est. $1,823/mo

Agent

This property is for sale!

Contact Agent

-47

Airbnb Investor Score

-$12,564

Annual Profit

3.4%

Cap Rate

-13.1%

Cash on Cash

$30,746

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $138/night at 61% occupancy.Projected nightly rate is $127/night at 61% occupancy.

Top 58% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$29,496

Avg annual revenue

61%

Avg occupancy rate

$127

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

$30k

$45k

$60k

Sign up to see the data on 40 all comparables

-$12,564

Profit

Revenue

$30,746

Operating Expenses

$17,677

Operating Income

$13,069

Mortgage & Taxes

$25,634

Profit (Cash Flow)

-$12,564

$95,900

Cash Investment

Down Payment

$76,000

Renos & Furnishing

$8,500

Closing Costs

$11,400

Total

$95,900

DSCR Ratio

Weak

0.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.1%

Cap Rate

3.43%

Profit (Cummulative)

-$12,564

$304,000

$8,500

$11,400

$0

Total Gain

$2,569

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

$18,035

Deductible property tax

$3,762

Your total deduction

$51,383

Your adjusted annual income

$150,000 - $51,383 = $98,617


Taxes on $98,617 (30%)

$29,585

Your old tax bill

$45,000

Your new tax bill

$29,585


Estimated tax savings

$15,415

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: -