BNBCalc Short Term Rental Rental Arbitrage Analysis 306 Canfield Ave, Bridgeport, CT, 06605

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$50,228

Profit (Cash Flow)

$2,899

Cash on Cash Return

66.6%

Annual Revenue

$50,228

AirDNA projects $184/night at 42% occupancy ($28,226). Airbtics projects $162/night at 59% occupancy ($34,910). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 72% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,099	$28,579	$51,667	$69,909
Occupancy	51%	60%	72%	80%
Nightly Rate	$105	$126	$191	$232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 1bdr Apartment In The Heart Of Black Rock	$23,615	$114	51%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Fairfield 2nd floor 2 Rms - Private Entry/Parking	$21,210	$101	54%	1	1	1	$68	❌	❌	❌	N / Y	⭐️ 5 (103)
Spacious Cottage Loft	$36,424	$194	50%	1	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (96)
Victorian apartment	$23,627	$167	38%	1	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (65)
Private Studio Apartment; Kitchen; Fully Furnished	$26,984	$110	63%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (401)
Lovely 1 bedroom cozy modern apartment w/75” 4K TV	$20,566	$82	60%	1	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (55)
Suite; 1 Bedroom & Living Area/Xtra Bedrm; Kitchen	$28,850	$105	72%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (143)
Sunny Fairfield Studio Apartment	$33,589	$108	80%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (106)
Modern Apartment in Black Rock-	$26,572	$115	60%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Historic Brownstone Close to Beach & Amphitheater	$34,420	$114	77%	1	1.5	2	$90	❌	❌	✅	N / Y	⭐️ 4.5 (71)
Ricport Studio 6	$19,777	$70	72%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 4.9 (93)
Cozy 1 Bedroom Apartment on North End Park Ave	$19,830	$86	63%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 4.5 (86)
The Rose	$26,767	$134	52%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (29)
Sunny Westport Studio Apt. Above Historic Mill	$35,604	$106	87%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (259)
Comfort & Style Near University, Downtown & Beach	$52,536	$243	58%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (37)
1 bedroom - Bridgeport Apartment	$26,386	$119	58%	1	1	2	$125	❌	❌	✅	N / Y	⭐️ 5 (12)
Amazingly Cozy Comfort, Ricport Studio 5, Downtown	$21,872	$76	73%	1	1	1	$40	❌	❌	✅	N / N	⭐️ 5 (61)
Modern Westport Studio with Pool Table & Lounge	$26,597	$137	47%	1	1	1	$75	✅	❌	❌	N / Y	⭐️ 5 (194)
Fairfield Guest Suit	$35,601	$137	71%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Westport Paradise! Every Amenity Right Here.	$74,567	$514	39%	1	1	1	$65	✅	✅	✅	Y / Y	⭐️ 5 (61)
Southport, CT across from BEACH	$53,656	$194	75%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (189)
Adorable 1-Bedroom Cottage w/ Mezzanine Weston, CT	$38,957	$190	55%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 5 (65)
Cozy-Chic 1Bed Suite, Full Kitchen, 5 min>Westport	$44,434	$218	54%	1	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (42)
Bright, private 1,000 sq. ft. 1-Bedroom Apartment	$35,587	$140	66%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (69)
Studio in Westport Downtown area	$21,130	$94	60%	1	1	1	$15	❌	❌	✅	N / Y	⭐️ 4.5 (99)
Private Studio central to Town	$16,703	$110	39%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 4.8 (31)
Stylish Sheek Loft Ricport Studio 2, Downtown	$19,507	$82	65%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (51)
Lovely studio apartment, furnished, Southport CT	$45,148	$231	53%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (28)
Condominium in Stratford	$20,388	$88	59%	1	1	3	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Spacious apt/ major connectors	$43,166	$150	78%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful Private Entrance ensuite in Fairfield	$21,578	$53	96%	1	1	1	$15	❌	❌	❌	N / Y	⭐️ 4.7 (308)
The Creekside Cottage	$43,437	$172	69%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Magical Village Couples’ Retreat- Historic Theater	$46,884	$183	70%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cozy Haven in Fairfield w/ Ample Amenities	$48,991	$194	69%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Lovely & Fully Furnished Guest House	$37,538	$113	88%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (50)
Lavish retreat near downtown	$34,550	$118	80%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (31)

Return Metrics

66.63% 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)	$2,898	$5,797	$8,696	$11,594	$14,493	$28,986	$86,960
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	$2,898	$5,797	$8,696	$11,594	$14,493	$28,986	$86,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.63%

Payback Period Days

548

Return on Investment

66.63%

306 Canfield Ave 214 Bridgeport, Connecticut, 06605

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Bridgeport

Zoning

Laws

$50,228

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $184/night at 42% occupancy.Projected nightly rate is $162/night at 59% occupancy.

Occupancy Rate

Top 26% 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.

$32,384

Avg annual revenue

59%

Avg occupancy rate

$162

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

$55k

$75k

$2,899

Profit

Revenue

$50,228

Operating Expenses

$18,530

Operating Income

$31,699

Net Effective Rent

$28,800

Profit (Cash Flow)

$2,899

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

66.63%

Payback Period Days

548