BNBCalc Short Term Rental Investment Analysis 1473 51st St, Sacramento, CA 95819

2 bed • 1 bath • 6 guests • $588,000

BNB

Calc

Annual Revenue

$48,855

Profit (Cash Flow)

-$10,841

Cap Rate

4.9%

Annual Revenue

$48,855

AirDNA projects $209/night at 64% occupancy ($48,855). Airbtics projects $154/night at 71% occupancy ($39,935). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,046	$43,678	$55,345	$73,379
Occupancy	63%	75%	81%	90%
Nightly Rate	$124	$151	$175	$210

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
East Sac Getaway, Walking Distance to Hospitals	$60,633	$194	78%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (192)
Artist's Condo with 2 Bedroom+Arcade	$35,017	$124	70%	2	2	1	$112	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
🏡Gardenview Home: Midtown,🩺UC Medical,🚙Driveway	$33,949	$171	52%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (189)
Smart, Spacious, Artsy home near Midtown	$37,883	$130	72%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (271)
Cute Alhambra Triangle Home, Close to Everything!	$53,271	$187	75%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Lila's Little House	$44,911	$152	80%	2	2	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (54)
Stunning Home \| Mins to UC Davis, Downtown, Parks	$35,068	$174	48%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (155)
HUGE Art Deco with Driveway in the Heart of Sac!	$35,850	$147	65%	2	2	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
McKinley Park East Sacramento Craftsman Home	$54,724	$210	68%	2	2	1	$139	❌	❌	❌	Y / Y	⭐️ 5 (58)
Cheerful and charming two bedroom home with patio	$48,387	$130	99%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (35)
Bungalow under the Oak Trees	$52,524	$141	95%	2	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
Spacious 2BD near UC Davis Medical & East Sac	$37,028	$151	67%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Pet-Friendly Sacramento Home ~ 5 to Downtown!	$71,587	$234	81%	2	1	3	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
New Modern 2 Bedroom unit in a Great Neighborhood.	$42,709	$135	85%	2	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (58)
TahoePark 2 bdrm Bungalow●Minutes to UCDMed & DWTN	$37,948	$125	75%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (92)
Lovely 2 bedroom 1 bath apartment, Apt-2	$30,858	$112	69%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (172)
Charming East Sac Bungalow - perfect location	$40,147	$133	74%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (124)
Quiet 2 Bedroom Home blocks from UCDMC	$36,853	$168	57%	2	1	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Smart, Eclectic ART HOUSE near UC Davis Med Center	$32,737	$102	80%	2	1	31	$89	❌	❌	✅	Y / Y	⭐️ 4.8 (215)
Beautiful 2 bedroom house in the heart of midtown	$30,795	$108	75%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (141)
Spacious Flat in Beautiful Oak Park Revival	$29,274	$143	54%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Cozy, Cool, and Connected in Cali	$60,558	$211	75%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (98)
Gorgeous Midtown Get Away With Great Location	$43,656	$188	52%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
The East Sac Home, Beautiful and tranquil getaway!	$55,468	$154	93%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (76)
Cheerful and Bright Cottage, East Sacramento Gem!	$61,101	$181	86%	2	1	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Comfortable 2BR Spacious Deck! 7 mins to Midtwn/DT	$31,227	$154	52%	2	1	3	$125	❌	❌	❌	N / Y	⭐️ 4.7 (22)
Hendricks House. Simple luxury.	$40,102	$120	87%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (249)
Charming 2 bedroom in East Sacramento	$57,889	$169	92%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Charming 2 BR near UCD MedCenter \|Parking \|Laundry	$66,400	$233	75%	2	1	1	$149	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
2bdr Victorian Home away from Home - Central Loc	$22,719	$124	41%	2	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
A+ 2 BR Victorian Home away from Home	$15,181	$122	34%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Smart, Eclectic ART HOUSE near the beat.	$25,189	$72	81%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (514)
Private Oasis -near UCD Med Center	$26,532	$156	44%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cozy home w/ hot tub + dog friendly	$34,707	$111	76%	2	1	2	$105	❌	✅	✅	Y / Y	⭐️ 4.9 (80)
Boho Travel-Inspired Twist on 1940s Home	$47,353	$161	76%	2	1	1	$49	❌	❌	❌	Y / Y	⭐️ 4.8 (441)
Stunning 2 bedroom home near UC Davis Med Center	$66,975	$210	84%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (22)
Nice morden house near sac uni	$39,278	$123	83%	2	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (16)
Work Ready, Pet Friendly House in Midtown/Downtown	$54,730	$152	90%	2	1	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (221)
Fresh and Modern Vibe House	$56,095	$216	68%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Lovely 2 bdrm/1bth close to Downtown Sacramento!	$30,709	$138	58%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.9 (42)

Return Metrics

-7.66% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,840	-$21,681	-$32,522	-$43,362	-$54,203	-$108,407	-$325,222
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$470,400	$470,400	$470,400	$470,400	$470,400	$470,400	$470,400
Down Payment	$117,600	$117,600	$117,600	$117,600	$117,600	$117,600	$117,600
Property Appreciation	$17,640	$35,809	$54,523	$73,799	$93,653	$202,222	$839,230
Total Return	$594,799	$602,127	$610,001	$618,436	$627,449	$681,815	$1,102,007

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.66%

Cap Rate

4.9%

Return on Investment

8.88%

1473 51st St Sacramento, CA, 95819

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,820/mo

This property is for sale!

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

-19

Airbnb Investor Score

-$10,840

Annual Profit

4.9%

Cap Rate

-7.7%

Cash on Cash

$48,855

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 64% occupancy.Projected nightly rate is $154/night at 71% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$42,950

Avg annual revenue

71%

Avg occupancy rate

$154

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

$15k

$35k

$50k

$75k

-$10,841

Profit

Revenue

$48,855

Operating Expenses

$20,031

Operating Income

$28,824

Mortgage & Taxes

$39,665

Profit (Cash Flow)

-$10,841

$141,490

Cash Investment

Down Payment

$117,600

Renos & Furnishing

$6,250

Closing Costs

$17,640

Total

$141,490

DSCR Ratio

Weak

0.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.66%

Cap Rate

4.9%

Return on Investment

8.88%

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

$27,907

Deductible property tax

$5,821

Your total deduction

$69,955

Your adjusted annual income

$150,000 - $69,955 = $80,045

Taxes on $80,045 (30%)

$24,013

Your old tax bill

$45,000

Your new tax bill

$24,013

Estimated tax savings

$20,987

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -