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

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$56,803

Profit (Cash Flow)

$8,966

Cash on Cash Return

141.2%

Annual Revenue

$56,803

AirDNA projects $223/night at 51% occupancy ($41,539). Airbtics projects $181/night at 62% occupancy ($40,987). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 72% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,459	$40,298	$58,383	$81,641
Occupancy	53%	63%	72%	83%
Nightly Rate	$143	$170	$216	$262

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Upscale Dwelling\|Spacious2BD\|Yale	$34,769	$144	63%	2	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.6 (124)
Beautiful Downtown New Haven Retreat	$28,020	$137	53%	2	1	1	$133	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Bright Downtown New Haven Escape	$42,308	$206	54%	2	1	1	$133	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Modern apt in Wooster Square	$46,525	$215	56%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Downtown,Yale,Smilow,Gym,Pets Unit 1A	$56,253	$220	69%	2	2	5	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Bohemian Paradise w/ PVT Roof Deck \| 2br \| In Yale	$50,703	$176	75%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.6 (194)
Family-Friendly Stay in the heart of Yale	$42,708	$212	52%	2	1	1	$133	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Stunning, Spacious, Spotless. Close to Yale.	$30,606	$118	67%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (279)
Garden Level Suite, Court Street	$51,810	$280	49%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Luxurious 2BR - 2Bath W/ Gym \| Downtown at Yale	$55,432	$197	75%	2	2	1	$60	✅	❌	❌	Y / Y	⭐️ 5 (69)
The Crown Jewel	$56,635	$273	56%	2	1	2	$80	❌	❌	❌	N / N	⭐️ 4.8 (62)
Luxury Penthouse Minutes to Yale	$42,859	$161	71%	2	2	5	$100	❌	✅	✅	Y / Y	⭐️ 4.8 (139)
Heavenly Haven \| New 2BR Gem \| Wooster Square	$33,218	$143	59%	2	1	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (74)
Elm Grove	$35,196	$258	36%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Beacon Cove	$43,096	$293	39%	2	2	5	$120	❌	❌	❌	Y / Y	⭐️ 5 (4)
Amazing Eclectic Studio in Wooster Square	$21,389	$97	58%	2	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.7 (586)
Diamond Crown! \| 99 Walk Score by Shubert Theatre	$35,770	$254	35%	2	1	1	$89	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
The Bottling Plant, New Haven	$58,546	$261	59%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (151)
2 Bedroom apt quiet courtyard setting w parking	$27,088	$87	83%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 4.8 (163)
Suite Dreams 2bd apt near Yale off St. Parking	$29,983	$94	81%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (27)
Brand new modern apartment! Near Yale + Parking.	$41,197	$168	67%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (12)
Your CT Pizza Palace awaits! - Full Apartment	$28,721	$118	61%	2	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (64)
Haven Loft \| Little Italy & Wooster Square	$45,612	$171	71%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (82)
Upscale Dwelling\|Spacious2BD\|Yale	$36,936	$151	64%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Beautiful historic New Haven home	$45,458	$276	45%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern one bedroom in Downtown New Haven	$48,711	$144	92%	2	1	7	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Boho Dream in the City \| Safe Street, Free Prking	$51,770	$168	82%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (218)
Heavenly Haven \| 2BR Gem \| Wooster Square	$49,536	$191	68%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.6 (163)
Beautiful Wooster Sq. pad - amazing neighborhood!	$38,745	$142	72%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (38)
Great 2 bedroom Apt in Converted Barn + Parking	$27,780	$86	87%	2	1	2	$50	❌	❌	✅	N / N	⭐️ 4.7 (185)
Newly Renovated \| Modern 2 BDR	$33,763	$153	58%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Wooster Square Apartment	$60,618	$169	98%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Stylish Yale \|Wooster Square\|Downtown \| Laundry	$59,817	$179	87%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (24)
Historic Wooster Square apt	$40,941	$153	69%	2	1	1	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Historic Wooster Square Apt	$39,887	$163	63%	2	1	1	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Luxury Apt mins from Yale	$30,036	$183	42%	2	1	2	$55	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Cozy Two Bedroom Stay In Downtown New Haven!	$56,557	$256	58%	2	1	1	$125	❌	❌	✅	N / Y	⭐️ 4.7 (93)
Lovely 2BR by Wooster Sq.- great neighborhood!	$35,651	$126	76%	2	1	3	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (125)

Return Metrics

141.2% 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)	$8,966	$17,932	$26,899	$35,865	$44,831	$89,663	$268,991
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	$8,966	$17,932	$26,899	$35,865	$44,831	$89,663	$268,991

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

141.2%

Payback Period Days

258

Return on Investment

141.2%

900 Chapel St New Haven, Connecticut, 06510

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

New Haven

Zoning

Laws

$56,803

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $223/night at 51% occupancy.Projected nightly rate is $181/night at 62% 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.

$41,007

Avg annual revenue

62%

Avg occupancy rate

$181

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

$35k

$45k

$60k

$8,966

Profit

Revenue

$56,803

Operating Expenses

$19,384

Operating Income

$37,418

Net Effective Rent

$28,452

Profit (Cash Flow)

$8,966

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

141.2%

Payback Period Days

258