BNBCalc Short Term Rental Investment Analysis 900 Chapel St, New Haven, CT, 06510

2 bed • 1 bath • 6 guests • $2,050

BNB

Calc

Annual Revenue

$40,104

Profit (Cash Flow)

$21,072

Cap Rate

1034.6%

Annual Revenue

$40,104

AirDNA projects $207/night at 55% occupancy ($41,583). Airbtics projects $180/night at 61% occupancy ($40,103). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,479	$37,988	$54,185	$84,565
Occupancy	51%	60%	73%	81%
Nightly Rate	$144	$167	$196	$277

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish Comfort\|Wooster Square\|Yale \|Parking\|Wi-Fi	$39,619	$186	54%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (33)
Beautiful Downtown New Haven Retreat	$27,692	$137	52%	2	1	1	$133	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern Loft \| Walk to Little Italy & Yale \|Parking	$39,678	$177	59%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (104)
Spacious Stay Downtown New Haven	$38,881	$195	51%	2	1	1	$133	❌	❌	❌	Y / Y	⭐️ 5 (23)
Bright Downtown New Haven Escape	$44,283	$186	63%	2	1	1	$133	❌	❌	❌	Y / Y	⭐️ 5 (29)
Stylish Yale \|Wooster Square\|Downtown \| Laundry	$54,045	$182	77%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (48)
Amazing Eclectic Studio in Wooster Square	$22,919	$101	60%	2	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.5 (592)
Upscale Dwelling\|Spacious2BD\|Yale	$38,719	$157	65%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (130)
Upscale Dwelling\|Spacious2BD\|Yale	$42,255	$167	67%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
1 Block to Sally's Apizza!	$33,978	$158	55%	2	1	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (82)
2 Bedroom apt quiet courtyard setting w parking	$28,996	$93	84%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (180)
The Bottling Plant, New Haven	$60,509	$286	56%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (167)
Diamond Crown! \| 99 Walk Score by Shubert Theatre	$30,260	$240	31%	2	1	1	$89	✅	❌	❌	Y / Y	⭐️ 4 (20)
Your CT Pizza Palace awaits! - Full Apartment	$31,775	$136	59%	2	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (101)
Great East Rock location	$25,324	$187	37%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (40)
Suite Dreams 2bd apt near Yale off St. Parking	$33,367	$106	80%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
The Crown Jewel	$47,401	$277	46%	2	1	2	$80	❌	❌	❌	N / N	⭐️ 5 (67)
Garden Level Suite, Court Street	$47,763	$300	42%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Beacon Cove	$43,011	$292	39%	2	2	5	$120	❌	❌	❌	Y / Y	⭐️ 5 (9)
Oasis in East Rock- Walkable to Yale	$97,212	$343	77%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (43)
DTWN \| Yale \| Wooster Square \| Laundry \| Parking	$34,844	$167	51%	2	1	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (114)
Newly Renovated \| Modern 2 BDR	$33,763	$153	58%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Boho Dream \| Safe Street, Free Prking, Wooster Sq.	$45,226	$150	78%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (224)
City Lovers Dream \| 2BR Gem \| Wooster Square \| Prk	$42,874	$168	66%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (189)
Spacious Getaway ✔ Wooster Sq.✔ Seasonal discount✔	$48,942	$155	83%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (125)
Boho Paradise w/ PVT Roof Deck \| 2br \| In Yale	$49,477	$160	81%	2	1.5	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (204)
Downtown,Yale,Smilow,Gym,Pets Unit 1A	$58,803	$233	68%	2	2	5	$200	❌	❌	✅	Y / Y	⭐️ 5 (21)
Luxury Penthouse Minutes to Yale	$37,508	$164	61%	2	2	5	$100	❌	✅	✅	Y / Y	⭐️ 5 (140)
Beautiful Wooster Sq. pad - Parking \| Wshr/Dryr	$43,132	$156	73%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (50)
Stunning, Spacious, Spotless. Close to Yale.	$55,925	$202	74%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (280)
Great 2 bedroom Apt in Converted Barn + Parking	$32,032	$94	92%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 4.5 (193)
New Haven apartment near Yale and New Haven Green	$19,105	$145	36%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.5 (8)
Luxurious 2BR - 2Bath W/ Gym \| Downtown at Yale	$49,413	$218	60%	2	2	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (79)
Elm Grove	$38,180	$272	37%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)
New Modern apartment! Near Yale + Parking.	$28,021	$174	44%	2	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
New Lg 2BR apartment with great kitchen	$29,801	$112	70%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (166)
Modern one bedroom in Downtown New Haven	$48,711	$144	92%	2	1	7	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Lovely 2BR by Wooster Sq.- great neighborhood!	$35,252	$136	69%	2	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (132)
Wooster Gem - Walk to Pizza! - Parking - Laundry	$37,283	$167	61%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (10)
B1- Walk to YALE Hospital 3	$26,007	$136	51%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (9)

Return Metrics

397.03% 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)	$21,072	$42,144	$63,216	$84,288	$105,360	$210,720	$632,160
Revenue Appreciation	$5,614	$12,015	$19,311	$27,629	$37,112	$108,569	$2,003,190
Home Equity	$1,640	$1,640	$1,640	$1,640	$1,640	$1,640	$1,640
Down Payment	$410	$410	$410	$410	$410	$410	$410
Property Appreciation	$61	$124	$190	$257	$326	$705	$2,925
Total Return	$28,798	$56,333	$84,767	$114,225	$144,849	$322,044	$2,640,326

Property Appreciation:

Revenue Appreciation:

14%

Cash on Cash Return

397.03%

Cap Rate

1,034.64%

Return on Investment

398.24%

900 Chapel St New Haven, Connecticut, 06510

2 bed • 1 bath • 6 guests

Purchase Price

Est. $10/mo

Inquire about this property

Contact Agent

New Haven

Zoning

Laws

10289

Airbnb Investor Score

$21,072

Annual Profit

1034.6%

Cap Rate

397.0%

Cash on Cash

$40,104

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $207/night at 55% occupancy ($41,583.02). Airbtics projects $180/night at 61% occupancy ($40,103).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$40,549

Avg annual revenue

61%

Avg occupancy rate

$180

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

$20k

$45k

$70k

$100k

$21,072

Profit

Revenue

$40,104

Operating Expenses

$18,893

Operating Income

$21,210

Mortgage & Taxes

$138

Profit (Cash Flow)

$21,072

$6,722

Cash Investment

Down Payment

$410

Renos & Furnishing

$6,250

Closing Costs

$62

Total

$6,722

DSCR Ratio

Strong

153.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

14%

Cash on Cash Return

397.03%

Cap Rate

1,034.64%

Return on Investment

398.24%

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

$97

Deductible property tax

$20

Your total deduction

-$18,761

Your adjusted annual income

$150,000 - -$18,761 = $168,761

Taxes on $168,761 (30%)

$50,628

Your old tax bill

$45,000

Your new tax bill

$50,628

Estimated tax savings

-$5,628

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:

Size:

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Wilbur Cross High School with 1/10 star rating