BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 50 Stuart Ave, Norwalk, CT, 06850

2 bed • 2 bath • 6 guests • $323,400

BNB

Calc

Annual Revenue

$64,122

Profit (Cash Flow)

$20,291

Cap Rate

13.0%

Annual Revenue

$64,122

AirDNA projects $195/night at 67% occupancy ($47,719). Airbtics projects $266/night at 66% occupancy ($64,122). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 66% occupancy rate, $266 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,177$51,880$80,632$130,355
Occupancy58%67%75%82%
Nightly Rate$161$206$286$423

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Van Zant Townhouse Unit #2

No image available

$55,776
$209
71%
21.53$135❌❌✅Y / Y⭐️ 5 (64)
"Triplex Historic Beauty" with Seasonal Garden

No image available

$53,219
$155
93%
212$30❌❌❌Y / Y⭐️ 5 (126)
Water View SONO 2 Bedroom Walk to Metro & Dining

No image available

$47,927
$176
71%
213$125❌❌❌Y / Y⭐️ 5 (75)
Greatly located SoNo 2 bedroom apartment

No image available

$50,040
$154
87%
211$40❌❌✅N / Y⭐️ 4.5 (10)
New Modern & Spacious 2 BR in SONO with Laundry!

No image available

$34,779
$137
67%
212$100❌❌✅Y / Y⭐️ 4.2 (16)
Seaside Serenity: 2B 1B, Patio,Near Beach

No image available

$63,207
$244
68%
212$150❌❌✅Y / Y⭐️ 5 (61)
Convenient and Cozy Antique Cape

No image available

$67,867
$216
82%
211$75❌❌✅Y / Y⭐️ 5 (188)
Your perfect Westport getaway is here!

No image available

$43,525
$168
69%
212$125❌❌❌Y / Y⭐️ 5 (68)
Modern 2 Bedroom Sono Escape

No image available

$33,276
$137
64%
212$100❌❌✅Y / Y⭐️ 4.6 (15)
Lovely Twin Rowayton Apartments

No image available

$85,717
$371
62%
225$250❌❌❌Y / Y⭐️ 0 (1)
Peaceful and quiet 2 BR apartment with a deck

No image available

$42,340
$190
59%
212$120❌❌❌Y / Y⭐️ 5 (55)
Spacious Westport Apt surrounded by nature

No image available

$46,247
$162
78%
211$0❌❌✅N / Y⭐️ 5 (195)
Spacious 2bd 5min from Sono

No image available

$54,725
$194
73%
2130$120✅❌✅Y / Y⭐️ 5 (43)
Charming Renovated Carriage House

No image available

$50,851
$298
44%
21.52$200❌❌❌Y / Y⭐️ 5 (17)
"Stay in Style: Jean Woodham's Artistic Retreat"

No image available

$110,249
$413
70%
213$245❌❌✅Y / Y⭐️ 5 (36)
Bell Island Rowayton Beach House, Steps to Beach

No image available

$159,178
$753
55%
224$250❌❌❌Y / Y⭐️ 5 (5)
3-LEVE RETRO HOUSE/CLOSE TO BEACH, NYC, STAMFORD

No image available

$65,479
$355
49%
21.52$180❌❌✅Y / Y⭐️ 5 (24)
The Riverside,

No image available

$32,223
$175
48%
215$100❌❌❌N / N⭐️ 4.5 (10)
Cozy Retreat - Near Beach, -15% 3+ Night till 1/31

No image available

$67,403
$285
63%
222$195❌❌✅Y / Y⭐️ 5 (17)
Coastal Gem: 2BR Close to the Shore

No image available

$27,298
$123
56%
212$100❌❌❌N / Y⭐️ 4.5 (105)
Luxury Loft Apt. with easy access to NYC & CT

No image available

$47,774
$203
62%
212$120❌❌❌Y / Y⭐️ 5 (200)
Van Zant Townhouse

No image available

$64,113
$221
77%
21.53$135❌❌✅Y / Y⭐️ 5 (44)
Cheerful two bedroom home close to beach and SoNo

No image available

$52,980
$149
92%
212$150❌❌✅Y / Y⭐️ 5 (79)
Bell Island Cottage Water View

No image available

$135,933
$763
46%
22.54$200❌❌❌Y / Y⭐️ 5 (5)
Home in norwalk, place to rest.

No image available

$35,960
$131
75%
211$0❌❌❌Y / Y⭐️ 5 (38)
Luxury Downtown - 2 bed, 2 bathrooms, 2 bedrooms

No image available

$38,745
$158
67%
221$0❌❌❌Y / Y⭐️ 5 (47)
Seascape Beach Home at West Beach/Shippan

No image available

$47,933
$272
46%
21.51$100❌❌✅Y / Y⭐️ 5 (11)
Carriage house flat near beach

No image available

$63,801
$245
70%
212$98❌❌❌Y / Y⭐️ 5 (40)
2BR Luxe Apt Near Downtown Stamford Seaside/Beach

No image available

$55,211
$216
66%
211$120❌❌✅N / Y⭐️ 4.5 (16)
Harbor Point Cozy 2 Bed/Parking

No image available

$42,420
$163
67%
211$140❌❌✅Y / Y⭐️ 4.5 (24)
Charming 2 floor Apartment

No image available

$39,818
$213
50%
212$250❌❌❌Y / N⭐️ 4 (3)
Historic Stone House Freshly Restored

No image available

$142,678
$966
38%
22.52$200❌❌❌Y / Y⭐️ 5 (16)
Quiet, Lovely Condo Downtown with Parking for 2

No image available

$36,003
$172
56%
213$125❌❌✅Y / Y⭐️ 5 (6)
Westport mid-century retreat

No image available

$118,204
$514
60%
226$200❌❌❌Y / Y⭐️ 5 (4)
Recharge or Explore in Norwalk CT-Water Community

No image available

$68,500
$285
65%
212$100❌❌❌Y / Y⭐️ 5 (46)
HighLineHarbor Pad2BD|Train2NYC|HarborPoint Access

No image available

$51,281
$157
86%
211$110❌❌✅Y / Y⭐️ 5 (17)
Lux 2BR w/ Amenities Downtown

No image available

$80,841
$292
75%
219$200✅❌✅Y / Y⭐️ 4.7 (9)
Penthouse Perfection: with Unmatched Skyline Views

No image available

$85,644
$300
78%
222$0❌❌❌Y / Y⭐️ 5 (34)
HighLineHarbor Flat2BD|Train2NYC|HarborPointAccess

No image available

$41,988
$135
80%
211$95❌❌✅Y / Y⭐️ 5 (178)
Modern SoNo Apt with private deck

No image available

$59,437
$203
80%
21.514$0❌❌❌Y / Y⭐️ 0 (1)

Return Metrics

25.08% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$20,290$40,581$60,872$81,163$101,454$202,908$608,724
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$258,720$258,720$258,720$258,720$258,720$258,720$258,720
Down Payment$64,680$64,680$64,680$64,680$64,680$64,680$64,680
Property Appreciation$9,702$19,695$29,987$40,589$51,509$111,222$461,576
Total Return$353,392$383,676$414,260$445,152$476,363$637,530$1,393,700

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.08%

Cap Rate

13.01%

Return on Investment

41.01%

property-location

50 Stuart Ave 11 Norwalk, Connecticut, 06850

2 bed • 2 bath • 6 guests

Est. $1,551/mo

Agent

Inquire about this property

Contact Agent

$323,400

Zestimate

Norwalk

Zoning


Laws

142

Airbnb Investor Score

$20,290

Annual Profit

13.0%

Cap Rate

25.1%

Cash on Cash

$64,122

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $195/night at 67% occupancy.Projected nightly rate is $266/night at 66% occupancy.

Top 56% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$62,514

Avg annual revenue

66%

Avg occupancy rate

$266

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

$25k

$70k

$115k

$160k

Sign up to see the data on 40 all comparables

$20,291

Profit

Revenue

$64,122

Operating Expenses

$22,016

Operating Income

$42,106

Mortgage & Taxes

$21,816

Profit (Cash Flow)

$20,291

$80,882

Cash Investment

Down Payment

$64,680

Renos & Furnishing

$6,500

Closing Costs

$9,702

Total

$80,882

DSCR Ratio

Strong

1.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.08%

Cap Rate

13.01%

Profit (Cummulative)

$20,291

$258,720

$6,500

$9,702

$0

Total Gain

$33,170

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

$15,349

Deductible property tax

$3,202

Your total deduction

$12,645

Your adjusted annual income

$150,000 - $12,645 = $137,355


Taxes on $137,355 (30%)

$41,207

Your old tax bill

$45,000

Your new tax bill

$41,207


Estimated tax savings

$3,793

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:

1986

Size:

1,323 sqft

Type:

CONDO

Parking:

2

Heating:

Heat Pump, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 2
  • Lot size: -
  • Building area: 1,323 sqft
  • Garage: Yes
  • Heating: Heat pump, electric
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: Central Air, Heat Pump
  • View: -
  • Parking: Assigned
  • Amenities: Oven/Range, Refrigerator, Dishwasher, Washer, Dryer, Electric Water Heater
  • Price per square foot: $244

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 229846
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: $151,670
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $323,400


Schools

  • Middle School: Ponus Ridge Middle School with 3/10 star rating
  • High School: Brien Mcmahon High School with 3/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service