BNBCalc Short Term Rental Investment Analysis 192 Mansfield St, New Haven, CT, 06511

6 bed • 3 bath • 18 guests • $499,900

BNB

Calc

Annual Revenue

$33,245

Profit (Cash Flow)

-$18,479

Cap Rate

3.0%

Annual Revenue

$33,245

AirDNA projects $417/night at 65% occupancy ($98,999). Airbtics projects $559/night at 58% occupancy ($118,419). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 37% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,638	$94,232	$207,303	$324,547
Occupancy	42%	56%	76%	86%
Nightly Rate	$331	$450	$733	$1,018

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire 6 Bedroom Home Sleeps 14 central New Haven!	$96,362	$387	66%	6	2	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (33)
Large group haven!	$72,462	$332	58%	6	3.5	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (44)
Large Group Housing	$274,631	$962	78%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Heavenly Home in New Haven /5 mins drive from Yale	$67,439	$498	37%	6	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (105)
Gorgeous Waterfront 2:1 - 2 houses in 1 building.	$124,141	$438	75%	5	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Home in the Heart of Westville	$77,810	$292	71%	5	2.5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (16)
Dove Haven \| Find Your Peace	$111,812	$342	86%	5	5.5	2	$295	❌	✅	✅	Y / Y	⭐️ 5 (126)
The Ryan House: Your Yale & New Haven Retreat	$235,522	$650	99%	7	4	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Chateau near Yale	$75,654	$297	69%	5	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (191)
Your Staycation Home with Hot Tub and Steam Room	$55,758	$328	45%	6	3.5	2	$225	❌	✅	❌	Y / Y	⭐️ 4.5 (107)
Secluded Retreat with Private Pool -7 mins to YALE	$131,526	$435	79%	5	2	1	$185	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Beautiful Modern house By the Bay w out door Spa	$62,972	$450	37%	5	3.5	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (186)
Beautiful Cottage Home	$41,200	$223	47%	5	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Beachfront Retreat - Modern Shoreline Villa	$202,032	$690	80%	5	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (91)
Sky Blue: Spacious, Close to Yale & Downtown	$131,372	$419	83%	5	2	7	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Spacious Modern Beach House	$92,890	$477	53%	5	3	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
Yale\| \|5 bedroom Modern\| 2 Full Bath \| Laundry	$36,182	$178	48%	5	1	1	$225	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Maison de Jardin Yale New Haven for Large Groups	$38,298	$407	25%	5	1.5	2	$205	❌	❌	❌	Y / Y	⭐️ 5 (62)
Modern home with a private Heated pool and jacuzzi	$138,481	$586	63%	5	3	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (41)
B2-Group Friendly -7 Br-4 Full Bath R-2 Full Kitch	$136,364	$484	76%	7	4	7	$300	❌	❌	❌	N / Y	⭐️ 0 (0)
Luxury Stay in an Expansive Shoreline Home	$184,226	$568	86%	5	2	1	$250	✅	❌	❌	Y / Y	⭐️ 4 (4)
Breathtaking Panoramic Waterfront	$315,834	$1,129	74%	6	4	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (14)
E&E Guest House	$47,214	$300	43%	5	2	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (14)
Large Modern Waterfront House	$187,773	$968	53%	6	4	5	$250	❌	✅	❌	Y / Y	⭐️ 0 (2)
Beach House steps from sand & Amazing Views	$102,743	$638	44%	5	3	3	$325	❌	❌	❌	Y / Y	⭐️ 5 (19)
Sleeping Giant Park Area	$57,339	$401	37%	6	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Relaxing Waterview Getaway	$41,372	$314	36%	5	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Luxury 18th Century Mansion, Reunion, Large Group	$40,784	$1,013	11%	7	3.5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
Charming Home ~ 6 Mi to Downtown New Haven!	$124,835	$748	42%	5	3	2	$341	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Renovated 5BR/3BA, 2 full apt house in East Rock	$156,468	$450	95%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (40)
Spacious 5- BR House \|Near Yale\|2 Baths\|Laundry	$50,988	$258	54%	5	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
2 water view new homes with outdoor Spa	$122,461	$809	41%	5	5	2	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
On the Water Spacious Comfortable Historic House	$50,625	$728	19%	5	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Stunning, unique luxury apartment	$217,453	$974	61%	5	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (0)
Luxury Suites with enhanced quiet features	$134,082	$400	87%	5	5	2	$266	❌	❌	❌	Y / Y	⭐️ 5 (10)
SCSU Home Base	$92,598	$253	100%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
3 Mi to Dtwn: Gem w/ Patio & Fire Pit in New Haven	$42,314	$246	47%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Beach House	$128,510	$1,064	33%	5	5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Stunning Luxury Beachfront on Connecticut Shore	$201,765	$1,140	48%	5	4	7	$375	❌	❌	❌	Y / Y	⭐️ 5 (12)
Peaceful house with 5 bedrooms & pool	$281,310	$1,098	70%	5	3.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (13)

Return Metrics

-14.24% 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)	-$18,478	-$36,957	-$55,436	-$73,915	-$92,394	-$184,789	-$554,368
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,911	$10,125	$15,660	$21,537	$27,777	$65,244	$399,920
Down Payment	$99,980	$99,980	$99,980	$99,980	$99,980	$99,980	$99,980
Property Appreciation	$14,997	$30,443	$46,354	$62,741	$79,621	$171,923	$713,488
Total Return	$101,409	$103,591	$106,557	$110,343	$114,983	$152,358	$659,019

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.24%

Cap Rate

3.04%

Return on Investment

1.1%

192 Mansfield St New Haven, Connecticut, 06511

6 bed • 3 bath • 18 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

New Haven

Zoning

Laws

-54

Airbnb Investor Score

-$18,478

Annual Profit

3.0%

Cap Rate

-14.2%

Cash on Cash

$33,245

Annual Revenue

BNBCalc predicts this property will get $559 per night with 58% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 86% of comparables

Avg Daily Rate

Top 93% of comparables

Seasonality

40 Airbnb Comparables

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

$119,590

Avg annual revenue

58%

Avg occupancy rate

$559

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

$35k

$125k

$220k

$315k

-$18,479

Profit

Revenue

$33,245

Operating Expenses

$18,002

Operating Income

$15,243

Mortgage & Taxes

$33,722

Profit (Cash Flow)

-$18,479

$129,727

Cash Investment

Down Payment

$99,980

Renos & Furnishing

$14,750

Closing Costs

$14,997

Total

$129,727

DSCR Ratio

Weak

0.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.24%

Cap Rate

3.04%

Return on Investment

1.1%

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

$23,726

Deductible property tax

$4,949

Your total deduction

$70,039

Your adjusted annual income

$150,000 - $70,039 = $79,961

Taxes on $79,961 (30%)

$23,988

Your old tax bill

$45,000

Your new tax bill

$23,988

Estimated tax savings

$21,012

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:

5,227 sqft

Year built:

1910

Size:

2,462 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Forced Air, Natural Gas

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 5,227 sqft

Building area: 2,462 sqft

Garage: No

Heating: Forced air, natural gas

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: None

View: City

Parking: None, Driveway, Paved

Amenities: Gas Water Heater, Water Heater

Price per square foot: $203

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1249582

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $292,530

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: James Hillhouse High School with 1/10 star rating