BNBCalc Short Term Rental Rental Arbitrage Analysis 1108 S St, Sacramento, CA 95811, USA

0 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$32,974

Profit (Cash Flow)

-$6,892

Cash on Cash Return

-167.5%

Annual Revenue

$32,974

AirDNA projects $122/night at 74% occupancy ($32,974).

BNB Calc projects a 74% occupancy rate, $122 rate per night.

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

Return Metrics

-167.49% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,892	-$13,784	-$20,677	-$27,569	-$34,462	-$68,924	-$206,772
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	-$6,892	-$13,784	-$20,677	-$27,569	-$34,462	-$68,924	-$206,772

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-167.49%

Payback Period Days

Return on Investment

-167.49%

1108 S St Sacramento, California, 95811-6525

0 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

$32,974

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$6,892

Profit

Revenue

$32,974

Operating Expenses

$15,687

Operating Income

$17,288

Net Effective Rent

$24,180

Profit (Cash Flow)

-$6,892

$4,115

Cash Investment

Renos & Furnishing

$2,000

Setup Costs

$2,115

Total

$4,115

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-167.49%

Payback Period Days