Unlock all features! Tap here to upgrade
1619-1621 E Rudisill Blvd, Fort Wayne, IN 46807
4 beds • 2 baths • 1707 sqft • 2 units
$179,900
View on ZillowThis property could be a profitable Airbnb investment with a projected 19.52% first-year return on $61,779 initial cash invested.
19.52%
Cash On Cash
14.35%
Cap Rate
2.21
DSCR
$4,358
Rent
$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $3,353 expenses = $1,005 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$4,358
Total Expenses
$3,353
Mortgage P&I
22%
$972
Property Taxes
5%
$226
Home Insurance
1%
$63
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2BR Near Downtown • King + Queen • Sleeps 6 Guests | $3,793 | $145 | 2 | 1 | 1 mi |
Brick Beauty in Quiet Neighborhood | $2,380 | $91 | 2 | 1 | 1.31 mi |
2/1 W&D Central Downtown Duplex Ground Level | $2,328 | $89 | 2 | 1 | 1.35 mi |
Pontiac - Secluded Backyard, Pet Friendly | $3,793 | $145 | 2 | 1 | 1.4 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality