BNBCalc Short Term Rental Investment Analysis 14 Roton Avenue, Norwalk, CT

2 bed • 2 bath • 6 guests • $1,200,000

BNB

Calc

Report by:

maggie.meehan1205@gmail.com

Annual Revenue

$64,648

Profit (Cash Flow)

-$38,384

Cap Rate

3.5%

Annual Revenue

$64,648

AirDNA projects $303/night at 43% occupancy ($47,587). Airbtics projects $234/night at 66% occupancy ($56,408). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 75% occupancy rate, $236 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,412	$41,544	$66,597	$114,902
Occupancy	59%	64%	75%	85%
Nightly Rate	$146	$172	$236	$361

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Convenient and Cozy Antique Cape	$58,346	$203	75%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (178)
Water View SONO 2 Bedroom Walk to Metro & Dining	$53,080	$191	73%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (72)
Seaside Serenity: 2B 1B, Patio,Near Beach	$67,085	$244	72%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
Bell Island Cottage Water View	$128,981	$709	47%	2	3	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
Peaceful and quiet 2 BR apartment with a deck	$40,392	$178	60%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (49)
Luxury Loft Apt. with easy access to NYC & CT	$45,283	$189	63%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (194)
"Triplex Historic Beauty" with Seasonal Garden	$49,772	$153	88%	2	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (123)
Coastal Gem: 2BR Close to the Shore	$26,430	$112	61%	2	1	2	$100	❌	❌	❌	N / Y	⭐️ 4.8 (102)
Your perfect Westport getaway is here!	$43,098	$159	71%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (65)
4K: Spacious 2BD Apartment in Stamford w/fireplace	$29,975	$124	64%	2	1	2	$65	❌	❌	✅	Y / Y	⭐️ 4 (17)
New Modern & Spacious 2 BR in SONO with Laundry!	$34,779	$137	67%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.2 (16)
Carriage house flat near beach	$55,633	$234	64%	2	1	2	$98	❌	❌	❌	Y / Y	⭐️ 5 (38)
2BR Luxe Apt Near Downtown Stamford Seaside/Beach	$41,157	$175	60%	2	1	1	$120	❌	❌	✅	N / Y	⭐️ 4.3 (16)
Gem by the water+ firepit and all fenced backyard	$45,826	$142	82%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (125)
Lovely 2bedroom rental w/parking & outdoor sitting	$50,390	$156	86%	2	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (56)
Spacious Westport Apt surrounded by nature	$48,019	$164	80%	2	1	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (172)
Cheerful two bedroom home close to beach and SoNo	$48,187	$147	85%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Modern 2 Bedroom Sono Escape	$33,276	$137	64%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (15)
Charming 2 floor Apartment	$38,645	$233	43%	2	1	2	$250	❌	❌	❌	Y / N	⭐️ 0 (2)
Harbor Point Cozy 2 Bed/Parking	$36,385	$158	60%	2	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Charming Getaway: Bespoke Comfort, Prime Location	$45,778	$185	64%	2	1	2	$204	❌	❌	✅	N / Y	⭐️ 5 (11)
Bell Island Rowayton Beach House, Steps to Beach	$155,044	$707	57%	2	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
Van Zant Townhouse Unit #2	$49,847	$190	70%	2	2	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (56)
Quiet, Lovely Condo Downtown with Parking for 2	$33,360	$162	55%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (6)
Historic Stone House Freshly Restored	$133,051	$954	36%	2	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
Lovely Twin Rowayton Apartments	$82,852	$352	63%	2	2	5	$250	❌	❌	❌	Y / Y	⭐️ 0 (1)
Greatly located SoNo 2 bedroom apartment	$50,584	$150	90%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Enjoy up coming Holidays! Recharge or Explore	$63,639	$270	64%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (44)
The Riverside,	$36,643	$169	57%	2	1	5	$100	❌	❌	❌	N / N	⭐️ 4.5 (9)
Spacious 2bd 5min from Sono	$54,559	$199	71%	2	1	30	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (38)
Charming Renovated Carriage House	$44,782	$281	41%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
Lux 2BR w/ Amenities Downtown	$80,841	$292	75%	2	1	9	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
High-Line Harbor Flat 2BD\|Train\|HarborPoint Access	$45,996	$128	94%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (170)
Spacious 2 BR Apartment Downtown	$24,699	$143	45%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
H4: Unique 2 Bed Downtown Stamford	$23,201	$131	46%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4 (2)
Newly built two bedroom cottage on the beach	$143,106	$450	83%	2	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Urban Royal suite	$32,005	$134	59%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Home in norwalk, place to rest.	$39,430	$133	81%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
High-Line Harbor Pad 2BD\|Train\|HarborPoint Access	$48,423	$162	78%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (13)
Westport Beach Town Mid-Century Vibe Retreat - Pet	$64,240	$261	65%	2	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (15)

Return Metrics

-13.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$38,384	-$76,768	-$115,152	-$153,537	-$191,921	-$383,842	-$1,151,528
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,788	$24,304	$37,592	$51,700	$66,678	$156,617	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$249,404	$260,616	$273,712	$288,773	$305,885	$425,473	$1,761,186

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.58%

Cap Rate

3.54%

Return on Investment

3.32%

14 Roton Ave Norwalk, Connecticut, 06853

2 bed • 2 bath • 6 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact

$1,594,100

Zestimate

Norwalk

Zoning

Laws

-48

Airbnb Investor Score

-$38,384

Annual Profit

3.5%

Cap Rate

-13.6%

Cash on Cash

$64,648

Annual Revenue

BNBCalc predicts this property will get $234 per night with 66% occupancy, putting it in the top 54% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$55,670

Avg annual revenue

66%

Avg occupancy rate

$234

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

$20k

$65k

$110k

$155k

-$38,384

Profit

Revenue

$64,648

Operating Expenses

$22,084

Operating Income

$42,564

Mortgage & Taxes

$80,948

Profit (Cash Flow)

-$38,384

$282,500

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$6,500

Closing Costs

$36,000

Total

$282,500

DSCR Ratio

Weak

0.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.58%

Cap Rate

3.54%

Return on Investment

3.32%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$158,163

Your adjusted annual income

$150,000 - $158,163 = -$8,163

Taxes on -$8,163 (30%)

-$2,449

Your old tax bill

$45,000

Your new tax bill

-$2,449

Estimated tax savings

$47,449

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:

3,484 sqft

Year built:

1910

Size:

1,468 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Hot Water, Oil

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 3,484 sqft

Building area: 1,468 sqft

Garage: Yes

Heating: Hot water, oil

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Wall Unit(s), Window Unit(s)

View: Water

Parking: Attached

Amenities: Electric Cooktop, Microwave, Refrigerator, Freezer, Dishwasher, Water Heater

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 255151

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $675,570

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,213,900

Schools

Middle School: Roton Middle School with 4/10 star rating
High School: Brien Mcmahon High School with 3/10 star rating