BNBCalc Short Term Rental Rental Arbitrage Analysis 21 Vine Hill Rd, West Hartford, CT, 06110

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$30,081

Profit (Cash Flow)

$1,637

Cash on Cash Return

37.6%

Annual Revenue

$30,081

AirDNA projects $104/night at 98% occupancy ($37,225). Airbtics projects $116/night at 71% occupancy ($30,081). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 71% occupancy rate, $116 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,898	$28,486	$40,432	$58,017
Occupancy	56%	73%	86%	91%
Nightly Rate	$95	$104	$124	$169

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CASA MANGO: Bright guest apt close to everything	$41,453	$142	78%	1	1.5	1	$30	❌	❌	❌	N / N	⭐️ 5 (49)
West Hartford Center Apartment	$39,301	$118	91%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (105)
Cozy West End Comfort	$27,150	$99	70%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.5 (41)
Renovated & Modern Victorian in Historic West End	$39,939	$211	50%	1	1.5	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (70)
Nice place in West Hartford.	$41,304	$125	86%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (48)
WeHa Penthouse w/ Private Deck	$42,558	$124	93%	1	1	3	$40	❌	❌	✅	Y / Y	⭐️ 5 (81)
West Hartford Center Gem!	$65,727	$204	87%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (41)
Historic West End Gem	$31,050	$99	80%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (68)
City Charm: Walk to Trinity & Hospital + Parking	$23,403	$109	52%	1	1	2	$132	❌	❌	❌	N / Y	⭐️ 5 (40)
Spacious suite in quiet South End neighborhood!	$25,459	$76	86%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (104)
Loft - Queen Anne Row House in a historic district	$31,593	$104	83%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (642)
Lovely one bedroom near downtown Hartford.	$27,214	$78	94%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (101)
Spacious home in the heart of West Hartford.	$28,373	$92	82%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (75)
New Apt in Historic West End	$33,091	$97	87%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (57)
Spacious and cozy	$15,487	$48	81%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.5 (550)
The Elizabeth Suite (B2)	$22,466	$120	50%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (163)
Studio B	$18,790	$60	81%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
J Suite	$21,313	$63	88%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
The Wadsworth Suite (A2)	$31,469	$122	68%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (122)
The Bushnell Suite (C2)	$32,081	$115	74%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Historic Trinity Studio Fast WiFi \| Downtown 1.8mi	$25,539	$104	62%	1	1	2	$130	❌	❌	❌	N / Y	⭐️ 4.5 (29)
Lovely modern 1 bedroom condo with onsite parking	$38,033	$190	54%	1	1	1	$70	❌	❌	✅	N / N	⭐️ 4.2 (17)
Private 1 BR Suite in West Hartford CT Home	$33,687	$103	88%	1	1.5	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (228)
Waves of Blue Downtown Homestay	$16,228	$85	51%	1	1	1	$15	❌	❌	✅	N / N	⭐️ 5 (20)
Garden St Luxury Apartments	$28,941	$135	54%	1	1	3	$100	❌	❌	✅	N / Y	⭐️ 5 (12)
Cozy one-bedroom in the city!	$24,488	$140	41%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Queen Bed Apt in West Hartford - Safe Neighborhood	$31,515	$102	79%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.5 (22)
The little house that could!	$46,023	$122	96%	1	1	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (35)
West Hartford Center DREAM	$76,424	$282	73%	1	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (26)
The Silhouette in Hartford	$28,463	$101	77%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy 1BR Condo	$28,326	$154	49%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4 (1)
1 bedroom apartment	$13,774	$102	34%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern Apartment Downtown	$22,530	$108	57%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4 (5)
Great location! 1 block from the Center.	$29,260	$117	68%	1	1	1	$25	❌	❌	❌	N / N	⭐️ 5 (11)
Sunny 1-Bedroom Condo	$21,374	$80	73%	1	1	25	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (186)
Cozy Condo	$35,868	$98	100%	1	1	28	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Affordable, clean, cozy, & comfy	$19,745	$83	65%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (28)
J Suite on John Smith	$21,830	$84	71%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Lovely-1 bedroom apartment in West Hartford	$30,561	$167	50%	1	1	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cozy Condo	$25,986	$100	71%	1	1	3	$0	❌	❌	❌	Y / N	⭐️ 4.8 (4)

Return Metrics

37.62% 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)	$1,636	$3,273	$4,909	$6,546	$8,183	$16,366	$49,098
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	$1,636	$3,273	$4,909	$6,546	$8,183	$16,366	$49,098

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.62%

Payback Period Days

970

Return on Investment

37.62%

21 Vine Hill Rd West Hartford, Connecticut, 06110

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$30,081

Annual Revenue

BNBCalc predicts this property will get $116 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$30,945

Avg annual revenue

71%

Avg occupancy rate

$116

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

$15k

$35k

$55k

$75k

$1,637

Profit

Revenue

$30,081

Operating Expenses

$9,245

Operating Income

$20,837

Net Effective Rent

$19,200

Profit (Cash Flow)

$1,637

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

37.62%

Payback Period Days

970