BNBCalc Short Term Rental Investment Analysis 25 Grand St 162, Norwalk, CT, 06851

1 bed • 1 bath • 1 guests • $318,200

BNB

Calc

Annual Revenue

$34,187

Profit (Cash Flow)

$2,306

Cap Rate

5.0%

Annual Revenue

$34,187

AirDNA projects $105/night at 77% occupancy ($29,529). Airbtics projects $144/night at 65% occupancy ($34,186). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $144 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,512	$31,767	$48,003	$74,194
Occupancy	52%	65%	84%	91%
Nightly Rate	$106	$130	$152	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Phoenix Engine #1	$47,094	$152	84%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (61)
Adorable 1-bedroom place in Norwalk CT	$24,358	$87	74%	1	1	3	$65	❌	❌	❌	N / Y	⭐️ 5 (89)
South Norwalk Modern Studio with Laundry!	$25,594	$92	72%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.2 (15)
Elohim house	$23,167	$128	45%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (40)
S. Norwalk Apt near the water!	$38,155	$139	75%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (75)
Westport/Saugatuck super spot	$39,310	$131	79%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (88)
studio with king size bed and private parking	$35,236	$134	69%	1	1	2	$106	❌	❌	✅	Y / Y	⭐️ 4.8 (83)
Studio with KING size bed & free parking	$27,954	$133	54%	1	1	1	$104	❌	❌	✅	Y / Y	⭐️ 4.7 (42)
Newly Renovated Barn Walking Distance to Town	$70,889	$226	84%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Seasons Luxe Pad 1 Bedroom \| Center of Norwalk	$36,720	$107	91%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (323)
Efficiency Garden Studio in South Norwalk, CT	$23,031	$76	78%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (149)
Guest suite with private enter	$29,976	$105	78%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (169)
Spacious Private Entire Downstairs Apt Wilton, CT	$33,006	$151	57%	1	1	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (31)
10 Fox run rd Apartment	$14,220	$218	15%	1	1	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (7)
Waterfront view. 2 floors. Cable and wi-fi	$27,856	$129	59%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Westport CT, Hide-away!	$32,277	$155	55%	1	1	2	$60	❌	❌	✅	N / Y	⭐️ 5 (40)
New Private Studio in Norwalk, Pet Friendly!	$32,310	$113	76%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4 (3)
Adorable one-bedroom guesthouse with parking	$20,167	$95	58%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (216)
❤️ Your Silvermine Hideaway, nestled in nature.	$67,678	$198	90%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (51)
Studio con cocina y baño privado,puerta privada	$13,689	$110	34%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Large studio with cozy bedroom, near all.	$18,359	$120	41%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.9 (43)
Private In-Law/ Accessory apartment. Two floors	$44,461	$142	84%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (78)
Waterfront Getaway - Norwalk, CT	$43,569	$384	31%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
SoNo love story	$39,036	$180	57%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Walk to NYC Train	$23,562	$130	49%	1	1	7	$120	❌	❌	❌	N / Y	⭐️ 0 (0)
Beach Studio Near Hospital	$27,936	$138	54%	1	1	30	$138	❌	❌	❌	Y / Y	⭐️ 0 (2)
High-end private studio in Norwalk	$19,787	$82	59%	1	1	2	$125	❌	❌	❌	N / Y	⭐️ 5 (51)
River and beach SONO	$44,296	$150	80%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 4.1 (14)
Sono City Oasis	$19,565	$162	33%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Sunny French Cottage	$33,203	$189	48%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (29)
The Design Studio Suite \| 2 Beds \| Spacious \| Luxe	$43,568	$128	93%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Bello estudio!	$28,464	$92	84%	1	1	2	$30	❌	❌	❌	N / N	⭐️ 5 (18)
Studio Apartment	$31,476	$86	100%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Private High Quality In-Law Suite; Close to NYC	$14,961	$79	49%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cottage in Silvermine: Norwalk New Canaan Wilton	$69,435	$311	61%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Unique studio on Washington St	$44,771	$139	88%	1	1	20	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Ensuite with private entrance	$12,519	$76	45%	1	1	60	$0	✅	✅	❌	N / Y	⭐️ 5 (50)
Modern & Stylish Retreat	$50,202	$254	54%	1	1	6	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Cozy One Bedroom Apt	$41,192	$121	93%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Artist 1 Bedroom apartment Norwalk / Westport	$41,300	$124	91%	1	1	7	$125	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

19.36% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,305	$4,611	$6,917	$9,222	$11,528	$23,057	$69,171
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$9,546	$19,378	$29,505	$39,936	$50,681	$109,434	$454,154
Total Return	$12,216	$24,720	$37,518	$50,620	$64,035	$136,143	$534,283

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.36%

Cap Rate

5.04%

Return on Investment

88.55%

25 Grand St Norwalk, Connecticut, 06851

1 bed • 1 bath • 1 guests

Purchase Price

Est. $1,526/mo

Inquire about this property

Contact Agent

$318,200

Zestimate

Norwalk

Zoning

Laws

Airbnb Investor Score

$2,305

Annual Profit

5.0%

Cap Rate

19.4%

Cash on Cash

$34,187

Annual Revenue

BNBCalc predicts this property will get $144 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$33,858

Avg annual revenue

65%

Avg occupancy rate

$144

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

$10k

$30k

$50k

$70k

$2,306

Profit

Revenue

$34,187

Operating Expenses

$18,124

Operating Income

$16,063

Mortgage & Taxes

$13,757

Profit (Cash Flow)

$2,306

$4,250

Cash Investment

Down Payment

Renos & Furnishing

$4,250

Total

$4,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.36%

Cap Rate

5.04%

Return on Investment

88.55%

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

Deductible property tax

$3,150

Your total deduction

$22,410

Your adjusted annual income

$150,000 - $22,410 = $127,590

Taxes on $127,590 (30%)

$38,277

Your old tax bill

$45,000

Your new tax bill

$38,277

Estimated tax savings

$6,723

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:

Year built:

1903

Size:

756 sqft

Type:

APARTMENT

Parking:

Heating:

Forced air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 756 sqft

Garage: No

Heating: Forced air, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: Off-street

Amenities: Dishwasher

Price per square foot: $420

Lot Info

Zoning: -

Land Use: -

Parcel Number: NORWM1B111L8162

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $198,420

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $318,200

Schools

Middle School: West Rocks Middle School with 5/10 star rating
High School: Norwalk High School with 3/10 star rating