BNBCalc Short Term Rental Rental Arbitrage Analysis 137 Hollow Tree Ridge Road, Darien, CT

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$39,399

Profit (Cash Flow)

-$17,071

Cash on Cash Return

-392.4%

Annual Revenue

$39,399

AirDNA projects $179/night at 58% occupancy ($37,919). Airbtics projects $161/night at 67% occupancy ($39,398). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,042	$31,898	$55,243	$103,604
Occupancy	61%	71%	82%	87%
Nightly Rate	$105	$119	$180	$320

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy King BR \| Walk to beach \| Close to downtown	$45,562	$145	82%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (84)
DOWNTOWN STAMFORD - WELCOME TO NEW ENGLAND - (409)	$27,681	$101	70%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (122)
Newly Renovated 1Bd Apt in Central Stamford	$34,401	$102	90%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (60)
DOWNTOWN STAMFORD - WELCOME TO NEW ENGLAND ( 911)	$29,576	$106	72%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (139)
The Seasons Luxe King Bed Pad \| Center of Stamford	$36,983	$124	78%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (69)
Perfect For Long Term Stay 3A	$42,581	$277	42%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (62)
Costal Coziness: 1BR Retreat near beach.	$25,075	$105	62%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (82)
Beach Walk Haven: 1 BR Lower Level	$28,076	$100	74%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (154)
DOWNTOWN STAMFORD - WELCOME TO NEW ENGLAND! (1010)	$33,672	$104	86%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (157)
Sunset Retreat: 1BR Walking Distance to the Beach	$30,256	$106	75%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (179)
DOWNTOWN STAMFORD. WELCOME TO NEW ENGLAND ! (216)	$25,126	$105	62%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (153)
Chic 1 bed Apt + Rooftop & Gym - Downtown Stamford	$51,451	$179	75%	1	1	5	$150	✅	❌	❌	Y / Y	⭐️ 5 (28)
Cozy Centre Apartment	$33,613	$112	82%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (52)
The Season’s Luxe\|1BD Pad\|CenterStamford\|Train2NYC	$42,492	$129	90%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Perfect For Longterm Stay 2A	$57,210	$319	49%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (40)
Condo in Downtown Stamford	$31,417	$123	68%	1	1	6	$75	❌	❌	❌	Y / Y	⭐️ 5 (35)
Chic and Cozy Loft Apartment w/garage parking	$30,863	$119	69%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (130)
Stylish Home with Free Parking	$39,033	$237	45%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (58)
Whimsical Staycation \| Fire Pit	$49,177	$143	91%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (23)
Downtown Stamford 1 bedroom. Great views	$42,927	$149	75%	1	1	2	$99	✅	❌	✅	Y / Y	⭐️ 4.7 (87)
Stylish Home with Free Gym	$33,449	$247	37%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (50)
Perfect For Long Term Stay 1A	$43,068	$287	41%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Perfect for Families\| Sunny, Spacious and Modern	$60,390	$330	50%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Charming Studio Steps from Downtown Stamford	$33,105	$105	84%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Downtown Stamford - Welcome to New England - 811	$24,457	$103	62%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Rome's upstairs comfy apartment.	$24,781	$111	61%	1	1	3	$0	❌	❌	❌	N / N	⭐️ 5 (3)
Downtown "Blue Nest" apartment	$35,717	$112	86%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (199)
Professional Man Escape 5 min Uber to train to NYC	$38,933	$110	93%	1	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (45)
Downtown Stamford 1 bedroom. Great views	$37,502	$136	72%	1	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (47)
Lavish 1 bed Apt + Rooftop & Gym Downtown Stamford	$47,770	$186	68%	1	1	6	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (24)
Cozy Apt w/ Balcony Free Parking /Gym	$47,668	$352	37%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Apartment/Free Assigned Parking Spot	$60,550	$352	47%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (26)
Home/Free InUnit Laundry/Parking	$39,484	$348	31%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Downtown Stamford - N.E. (309)	$31,291	$104	79%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.5 (15)
Spacious cozy basement guest apartment	$38,610	$118	87%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (28)
Downtown Modern Condo!	$24,821	$107	61%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (11)
Private Condominium Downtown Stamford, CT!	$24,272	$105	61%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4 (23)
Private New Condo in Stamford	$27,604	$119	61%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
"New and spacious Luxury RV home in Vibrant Town.”	$37,105	$137	74%	1	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (14)
1 Bedroom Studio in downtown Stamford	$34,125	$111	84%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)

Return Metrics

-392.43% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$17,070	-$34,141	-$51,212	-$68,283	-$85,354	-$170,709	-$512,129
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	-$17,070	-$34,141	-$51,212	-$68,283	-$85,354	-$170,709	-$512,129

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-392.43%

Payback Period Days

Return on Investment

-392.43%

137 Hollow Tree Ridge Rd 1513 Darien, Connecticut, 06820

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$39,399

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 58% occupancy.Projected nightly rate is $161/night at 67% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$37,046

Avg annual revenue

67%

Avg occupancy rate

$161

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

$25k

$35k

$50k

$60k

-$17,071

Profit

Revenue

$39,399

Operating Expenses

$17,122

Operating Income

$22,277

Net Effective Rent

$39,348

Profit (Cash Flow)

-$17,071

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-392.43%

Payback Period Days