BNBCalc Short Term Rental Investment Analysis 34 Sunnyside Ave, Putnam, CT, 06260

1 bed • 1 bath • 3 guests • $1,000

BNB

Calc

Annual Revenue

$31,323

Profit (Cash Flow)

$13,504

Cap Rate

1357.1%

Annual Revenue

$31,323

AirDNA projects $137/night at 53% occupancy ($26,520). Airbtics projects $128/night at 67% occupancy ($31,323). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $128 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,734	$32,562	$44,679	$62,957
Occupancy	53%	71%	82%	90%
Nightly Rate	$99	$122	$145	$186

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Studio in 1892 Victorian home	$21,521	$105	56%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (33)
Pomfret private bungalow	$28,039	$163	47%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (123)
Adult Hideaway Pardise w/Firepit & Loft Bed	$19,439	$113	47%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (27)
Brookside Chalet	$47,086	$144	87%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (104)
Barn suite at Southwood Alpacas	$24,599	$143	47%	1	1	3	$0	❌	❌	✅	Y / N	⭐️ 5 (195)
“Tranquillity on the Lake ” Woodstock Valley, CT.	$28,888	$122	62%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (395)
The Carriage House at Chaprae Hall	$27,574	$90	82%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (145)
Meadowside: Perfect Location w/ Endless Recreation	$35,001	$131	73%	1	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (156)
웃❤️유 PRIVATE STUDIO - SAFE GORGEOUS HIDEOUT	$27,373	$81	87%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 5 (464)
Private apartment in a country home	$25,851	$136	51%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (79)
Affordable In-Law Apartment in Brooklyn, CT	$26,352	$80	90%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (183)
Woodstock Red Barn \| Private Apt in Idyllic Town	$30,977	$122	68%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (42)
Artist studio in the woods	$30,613	$102	82%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (130)
Beautiful, Unique, & Cozy Cedar Flat	$32,773	$135	61%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (346)
Eco-Friendly Garden Studio	$32,645	$144	60%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (32)
The Tack Room at Meadowhead on Cedar	$38,966	$122	80%	1	0	2	$80	❌	❌	✅	N / N	⭐️ 5 (55)
Amazing lake home w/ amenities.	$31,523	$105	79%	1	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (91)
Woodpecker’s Nest	$26,079	$97	73%	1	1	2	$15	❌	❌	✅	Y / Y	⭐️ 5 (45)
Secluded cabin w/ Finnish Sauna & Forest Baths	$62,497	$186	90%	1	0	2	$60	❌	❌	✅	N / Y	⭐️ 5 (113)
Amazing Webster Lake Views and Private Oasis	$60,625	$196	83%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (25)
New lakefront guest house	$28,658	$261	30%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
On The Run Farm	$27,175	$117	63%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (170)
One BD In-law with Private Ent.	$29,472	$140	54%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (32)
Main Street Suite	$23,410	$156	41%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (105)
Quiet & Cozy Main Street Retreat	$20,035	$161	34%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (165)
Just renovated, spacious, clean and quiet! Apt E	$21,169	$70	79%	1	1	1	$65	❌	❌	❌	Y / N	⭐️ 5 (66)
Waterfront Cottage on Quaddick Lake, Thompson CT	$54,945	$193	76%	1	2	3	$105	❌	❌	✅	N / N	⭐️ 5 (101)
Lake front cottage	$46,884	$150	83%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (448)
Bunny’s Retreat	$27,206	$104	71%	1	1	2	$15	❌	❌	✅	Y / Y	⭐️ 5 (35)
Scandanavian Wigwam with Sauna and Forest Baths	$28,245	$96	76%	1	1	2	$40	❌	❌	✅	N / N	⭐️ 5 (328)
One bedroom newly renovated clean and quiet. Apt F	$21,653	$74	72%	1	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (130)
6 Mi to Kinne Preserve: Cozy Canterbury Guest Home	$30,415	$125	65%	1	1	1	$37	❌	❌	❌	N / Y	⭐️ 5 (16)
Enjoy a Farm Stay without the Work	$27,230	$80	93%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (251)
Private Lakefront Paradise on Quaddick Lake, CT	$74,761	$214	94%	1	1	2	$95	❌	❌	✅	N / Y	⭐️ 5 (138)
Gorgeous cottage on pristine lake	$44,593	$177	68%	1	1	2	$40	❌	❌	✅	N / N	⭐️ 5 (354)
Privacy & Peacefulness @ Emerson Brook	$33,882	$96	95%	1	1	3	$75	❌	❌	❌	N / Y	⭐️ 5 (112)
Guest unit, separate entrance	$17,509	$104	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (77)
Chalet By the Lake	$20,161	$117	45%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Comfortable 1 bed Apartment	$19,278	$100	51%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful, Just renovated! Apt D	$27,619	$96	75%	1	1	2	$49	❌	❌	❌	Y / N	⭐️ 5 (56)

Return Metrics

301.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,503	$27,007	$40,511	$54,015	$67,519	$135,038	$405,115
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$800	$800	$800	$800	$800	$800	$800
Down Payment	$200	$200	$200	$200	$200	$200	$200
Property Appreciation	$30	$60	$92	$125	$159	$343	$1,427
Total Return	$14,533	$28,068	$41,604	$55,140	$68,678	$136,382	$407,542

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

301.42%

Cap Rate

1,357.12%

Return on Investment

302.31%

34 Sunnyside Ave Putnam, Connecticut, 06260

1 bed • 1 bath • 3 guests

Purchase Price

Est. $5/mo

Inquire about this property

Contact Agent

12917

Airbnb Investor Score

$13,503

Annual Profit

1357.1%

Cap Rate

301.4%

Cash on Cash

$31,323

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $137/night at 53% occupancy.Projected nightly rate is $128/night at 67% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$32,068

Avg annual revenue

67%

Avg occupancy rate

$128

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

$13,504

Profit

Revenue

$31,323

Operating Expenses

$17,752

Operating Income

$13,571

Mortgage & Taxes

$67

Profit (Cash Flow)

$13,504

$4,480

Cash Investment

Down Payment

$200

Renos & Furnishing

$4,250

Closing Costs

$30

Total

$4,480

DSCR Ratio

Strong

201.18

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

301.42%

Cap Rate

1,357.12%

Return on Investment

302.31%

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

$47

Deductible property tax

$10

Your total deduction

-$12,818

Your adjusted annual income

$150,000 - -$12,818 = $162,818

Taxes on $162,818 (30%)

$48,845

Your old tax bill

$45,000

Your new tax bill

$48,845

Estimated tax savings

-$3,845

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com