BNBCalc Short Term Rental Rental Arbitrage Analysis 100 Holmes Ave

6 bed • 2 bath • 18 guests • $0

BNB

Calc

Annual Revenue

$245,722

Profit (Cash Flow)

$156,466

Cash on Cash Return

1071.7%

Annual Revenue

$245,722

AirDNA projects $860/night at 57% occupancy ($179,042). Airbtics projects $1,529/night at 44% occupancy ($245,721). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 44% occupancy rate, $1,529 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$122,757	$208,867	$383,358	$598,569
Occupancy	34%	43%	49%	63%
Nightly Rate	$968	$1,295	$2,093	$2,517

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serenity Manor in scenic Weston near Westport, CT	$179,340	$1,000	49%	7	5	1	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (85)
Grace Mansion. US	$290,230	$2,558	31%	6	7	2	$0	✅	✅	❌	Y / Y	⭐️ 3.6 (3)
Historical Bennett Log style House - Westport CT	$146,254	$837	45%	6	6	1	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (58)
Perfect 7 Bedroom Home to create Great memories	$146,767	$781	49%	7	4	2	$450	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Historic 6-Bdrm Tudor Estate w pool /tennis access	$208,382	$1,295	43%	6	8	4	$500	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
WATERFRONT HOUSE / HUGE GARDEN & SEA ACCESS	$373,502	$2,456	41%	6	6	3	$400	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Estate Getaway	$149,374	$936	43%	7	6	2	$425	❌	❌	✅	N / N	⭐️ 4.9 (9)
Luxury 8 BR Estate with Pool and Tennis court	$437,623	$1,947	58%	8	9	2	$1,000	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
Westport home with private pool	$377,119	$1,205	84%	6	5	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (10)
Unique 7-bd Oasis \|10min walk to NYC Express Train	$197,104	$1,407	38%	7	4	2	$350	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Huntington Estate W/ Heated Pool	$109,683	$409	67%	6	4	2	$440	✅	❌	✅	Y / Y	⭐️ 4.8 (32)
Luxury 6 bedroom summer getaway	$348,742	$1,736	48%	6	7	2	$1,000	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

1,071.68% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$156,465	$312,931	$469,397	$625,863	$782,328	$1,564,657	$4,693,972
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$156,465	$312,931	$469,397	$625,863	$782,328	$1,564,657	$4,693,972

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,071.68%

Payback Period Days

Return on Investment

1,071.68%

100 Holmes Ave Darien, Connecticut, 06820-3922

6 bed • 2 bath • 18 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,776

Zestimate

$245,722

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $860/night at 57% occupancy ($179,042.6). Airbtics projects $1,529/night at 44% occupancy ($245,721).

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$238,434

Avg annual revenue

44%

Avg occupancy rate

$1,529

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

$110k

$215k

$325k

$440k

$156,466

Profit

Revenue

$245,722

Operating Expenses

$43,944

Operating Income

$201,778

Net Effective Rent

$45,312

Profit (Cash Flow)

$156,466

$14,600

Cash Investment

Renos & Furnishing

$14,500

Setup Costs

$100

Total

$14,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

1,071.68%

Payback Period Days