BNBCalc Short Term Rental Investment Analysis 56 Elmsford Road, Bridgeport, CT

4 bed • 2 bath • 7 guests • $397,800

BNB

Calc

Annual Revenue

$91,348

Profit (Cash Flow)

$39,623

Cap Rate

16.5%

Annual Revenue

$91,348

AirDNA projects $295/night at 56% occupancy ($60,338). Airbtics projects $410/night at 61% occupancy ($91,347). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 61% occupancy rate, $410 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,881	$71,284	$125,451	$236,919
Occupancy	58%	60%	68%	84%
Nightly Rate	$252	$313	$490	$757

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brigdeport Global Retreat 2.	$49,775	$299	42%	4	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spacious\| Family Friendly\| King Bed\| Near SHU	$60,317	$193	81%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Kid/Baby-Friendly 3BD + In-Law Studio w Large Yard	$79,929	$364	59%	4	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (28)
Spacious 4 BR 2BA Home by Seaside	$56,578	$240	62%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (49)
Entire Guest House at Fox Pond Farm.	$170,416	$743	61%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (101)
Seaview Ave 4BR House - Sleeps 8	$63,566	$279	58%	4	2.5	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (20)
Mid-Century Modern House - Ciela Haus	$100,443	$323	84%	4	2	1	$260	❌	❌	✅	Y / Y	⭐️ 5 (70)
Charming Brooklawn Hideaway: Ideal Family Stay	$72,460	$283	66%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (21)
4 bdrm Contemporary Country Home in CT	$166,526	$1,239	34%	4	6	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (9)
Renovated House Steps Away From The Ocean	$37,860	$126	73%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (238)
Luxury Beach Oasis with Amazing Ocean Views	$106,222	$480	59%	4	3.5	3	$295	❌	❌	❌	Y / Y	⭐️ 5 (41)
Star Cottage	$85,763	$372	60%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (102)
Cheerful 4-bedroom Rental	$74,367	$521	39%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy Milford Beach House	$59,798	$257	62%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (136)
Homestyle Comfort: Charming Cozy Escape	$81,763	$372	58%	4	3	1	$255	❌	❌	❌	Y / Y	⭐️ 5 (47)
Modern Beach Getaway	$83,680	$260	85%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (51)
Cheerful 4 bedroom home with all the updates	$64,425	$242	71%	4	2.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (54)
B2-Gorgeous-Shiny 4 BR-2 FULL BATH	$44,816	$193	60%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Lake House	$58,878	$256	58%	4	3	7	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (14)
Great 4 bed 4.5 bath home w hot tub & heated pool	$227,831	$925	65%	4	3	3	$250	✅	✅	❌	Y / Y	⭐️ 5 (20)
House of the Rising Sun!	$115,894	$540	56%	4	0	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (76)
Newly Built Beach House Getaway	$136,084	$419	87%	4	3.5	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (54)
Oceanfront Retreat: Modern Beach House	$123,207	$387	84%	4	2.5	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (85)
Steps from the Beach with Large Private Backyard!	$63,973	$292	59%	4	2.5	2	$380	❌	❌	❌	Y / Y	⭐️ 5 (59)
Bohemian Beach Oasis- Private Beach	$75,411	$303	68%	4	2.5	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (18)
McAngel Haven: 5 mins from Yale	$55,552	$235	61%	4	3	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (56)
4BR Shoreline Getaway: Ideal for Families & Groups	$81,691	$372	60%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (44)
Clean New Modern Home Yard Patio Firepit 4BR 1.5BA	$54,399	$232	60%	4	1.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (130)
The Chapel Inn	$44,081	$175	66%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (88)
Candlewood Lake - Lakefront Family Getaway 3775sqf	$141,680	$650	59%	4	2.5	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (35)
4BR/2.5BA Refuge Near University, Downtown & Beach	$184,397	$756	66%	4	2.5	5	$150	✅	❌	✅	Y / Y	⭐️ 5 (16)
Spacious 4 bedroom, oasis with ocean views galore	$63,294	$380	44%	4	2.5	1	$400	✅	❌	✅	Y / Y	⭐️ 5 (78)
BEAUTIFUL LUXURIOUS DANBURY ESTATE!!	$120,885	$476	69%	4	2.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (50)
Spacious Gulf Beach Home	$158,296	$615	70%	4	4	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (34)
Luxurious Barn With New England Charm	$71,674	$228	85%	4	3.5	2	$159	❌	❌	✅	Y / Y	⭐️ 5 (312)
Cozy 4-bedroom/6-bed renovated beach house	$33,388	$274	29%	4	2	5	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Modern Riverside Retreat	$147,498	$775	52%	4	4.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Grove Place Bungalow	$62,603	$273	61%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
Modern Nature Retreat	$73,628	$874	22%	4	2	1	$340	❌	❌	❌	Y / Y	⭐️ 5 (50)
Enchanting Retreat: Cozy Four-Bedroom Haven	$45,583	$205	54%	4	1.5	3	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (25)

Return Metrics

28.2% 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)	$39,622	$79,245	$118,868	$158,491	$198,114	$396,229	$1,188,687
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$2,828	$5,861	$9,114	$12,601	$16,341	$39,506	$278,459
Down Payment	$119,340	$119,340	$119,340	$119,340	$119,340	$119,340	$119,340
Property Appreciation	$11,934	$24,226	$36,886	$49,927	$63,359	$136,809	$567,765
Total Return	$174,090	$229,404	$285,305	$341,821	$398,981	$695,538	$2,165,209

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.2%

Cap Rate

16.53%

Return on Investment

38.61%

56 Elmsford Rd Bridgeport, Connecticut, 06606

4 bed • 2 bath • 7 guests

Purchase Price

Est. $1,908/mo

Inquire about this property

Contact Agent

$397,800

Zestimate

Bridgeport

Zoning

Laws

183

Airbnb Investor Score

$39,622

Annual Profit

16.5%

Cap Rate

28.2%

Cash on Cash

$91,348

Annual Revenue

BNBCalc predicts this property will get $410 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$89,965

Avg annual revenue

61%

Avg occupancy rate

$410

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

$30k

$95k

$160k

$230k

$39,623

Profit

Revenue

$91,348

Operating Expenses

$25,555

Operating Income

$65,792

Mortgage & Taxes

$26,169

Profit (Cash Flow)

$39,623

$129,840

Cash Investment

Down Payment

$119,340

Renos & Furnishing

$10,500

Total

$129,840

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.2%

Cap Rate

16.53%

Return on Investment

38.61%

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

$19,311

Deductible property tax

$3,938

Your total deduction

$2,332

Your adjusted annual income

$150,000 - $2,332 = $147,668

Taxes on $147,668 (30%)

$44,301

Your old tax bill

$45,000

Your new tax bill

$44,301

Estimated tax savings

$699

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:

9,147 sqft

Year built:

1955

Size:

1,132 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Hot Water, Oil

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 9,147 sqft

Building area: 1,132 sqft

Garage: Yes

Heating: Baseboard, hot water, oil

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Central Air

View: -

Parking: Attached, Driveway, Asphalt

Amenities: Oven/Range, Microwave, Refrigerator, Washer, Dryer, Water Heater

Price per square foot: $351

Lot Info

Zoning: -

Land Use: -

Parcel Number: 39340

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $153,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $397,800

Schools

High School: Aerospace/Hydrospace Engineering And Physical Sciences High School with 3/10 star rating