BNBCalc Short Term Rental Investment Analysis 1820 E St, Sacramento, CA, 95811

1 bed • 1 bath • 2 guests • $65

BNB

Calc

Annual Revenue

$29,804

Profit (Cash Flow)

$12,245

Cap Rate

18845.2%

Annual Revenue

$29,804

AirDNA projects $136/night at 63% occupancy ($31,294). Airbtics projects $120/night at 68% occupancy ($29,803). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,747	$29,014	$38,999	$56,153
Occupancy	57%	67%	78%	92%
Nightly Rate	$103	$112	$130	$160

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
IreneHouse Victorian Mid-Town Suite	$37,918	$140	74%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (188)
Private central studio: a cozy luxury getaway	$31,246	$104	78%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (221)
Irene House Quaint Victorian	$40,567	$163	68%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.8 (362)
Prime location in the heart of midtown	$19,260	$149	33%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Private Studio apartment with large kitchen	$26,256	$93	66%	1	1	1	$90	❌	❌	❌	N / Y	⭐️ 4.5 (105)
Private entrance, Gated, Cozy, Comfy	$44,011	$126	91%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (104)
Heart of Midtown Victorian, Bottom Floor Apartment	$36,959	$102	99%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1033)
Newly Remodeled, Charming Bunglow Midtown	$27,174	$185	38%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4 (5)
Midtown plush apartment	$38,497	$160	63%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (497)
14th Street Cute and Cozy Apt on bottom floor	$22,629	$112	54%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (96)
Cozy 1 bdr/1br in downtown with private yard	$45,630	$128	94%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (316)
#1 Downtown Apartment with Free Parking	$25,271	$112	57%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (307)
Midtown Downtown Guesthouse Backs to Private Park	$37,392	$156	63%	1	1	1	$82	❌	❌	❌	Y / Y	⭐️ 5 (233)
Featured in Dwell + Pool and Free Parking!	$53,900	$192	75%	1	1	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (135)
Modern 1bdr/1br home in downtown with private yard	$50,948	$141	95%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (275)
Barbie's Dream Apt in the City	$23,382	$110	52%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (92)
Artist's apartment in the heart of the city	$25,925	$115	57%	1	1	4	$99	❌	❌	✅	Y / Y	⭐️ 5 (121)
Bright and Cozy 1 Bedroom in Midtown Sacramento	$27,432	$93	78%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
Classy in Downtown Sacramento	$24,042	$111	54%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (39)
#3 One Bdrm Spacious Apartment with Free Parking	$25,222	$130	49%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (63)
#2 Downtown Unit - Free Parking	$29,603	$113	66%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (350)
Midtown Home w/ Bonus Room (Unit 231)	$23,467	$103	56%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (87)
Centrally located Midtown Bungalow, Pet friendly	$17,206	$132	33%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4 (11)
midtown jewel	$28,199	$112	65%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (59)
Midtown Hideaway with Modern Custom interior	$52,467	$189	74%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (79)
McKinley Spacious Midtown Apartment **Virtual Tour	$35,300	$112	83%	1	1	1	$49	❌	❌	❌	Y / Y	⭐️ 5 (936)
Private Apartment Easy Walk to all things good	$18,724	$86	51%	1	1	1	$85	❌	❌	❌	N / Y	⭐️ 4.5 (91)
Best value in Midtown! (A)	$38,945	$110	92%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (200)
Luxe Efficiency Prime Location	$35,219	$112	83%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (91)
Midtown pearl	$23,266	$102	58%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.5 (285)
Capitol Park Studio Entertainment District	$20,986	$94	59%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (323)
Cozy Apt w/2 queen beds in Midtown-Walk to Capitol	$30,488	$100	72%	1	1	1	$129	❌	❌	❌	Y / Y	⭐️ 4.7 (148)
Private Studio Loft in a Victorian Mansion	$28,285	$112	69%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
Charming 1-Bedroom Bungalow with Fireplace 🪵🔥	$32,185	$113	76%	1	1	2	$105	❌	❌	✅	N / Y	⭐️ 5 (65)
Home in Midtown w/ Bonus Room (Unit 229)	$24,643	$106	58%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (74)
Cute Bottom Studio in a Victorian Mansion	$25,474	$116	60%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (74)
Best Value in Midtown! (B)	$35,023	$99	92%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (125)
Modern Boho Efficiency Studio in Midtown	$25,129	$67	97%	1	1	1	$29	❌	❌	❌	N / Y	⭐️ 5 (677)
Budget friendly Great 1bd Apartment in Downtown	$32,111	$119	69%	1	1	1	$85	❌	❌	❌	N / Y	⭐️ 4.7 (78)
Midtown Charm: Loft, Private Parking, Perfect Spot	$33,916	$116	77%	1	1	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (126)

Return Metrics

287.1% 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)	$12,245	$24,490	$36,735	$48,980	$61,225	$122,450	$367,350
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$52	$52	$52	$52	$52	$52	$52
Down Payment	$13	$13	$13	$13	$13	$13	$13
Property Appreciation	$1	$3	$6	$8	$10	$22	$92
Total Return	$12,311	$24,558	$36,806	$49,053	$61,300	$122,537	$367,508

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

287.1%

Cap Rate

18,845.23%

Return on Investment

287.16%

1820 E St Sacramento, California, 95811

1 bed • 1 bath • 2 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

$724,200

Zestimate

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

169397

Airbnb Investor Score

$12,245

Annual Profit

18845.2%

Cap Rate

287.1%

Cash on Cash

$29,804

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $136/night at 63% occupancy ($31,294.1). Airbtics projects $120/night at 68% occupancy ($29,803).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$31,357

Avg annual revenue

68%

Avg occupancy rate

$120

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

$30k

$40k

$55k

$12,245

Profit

Revenue

$29,804

Operating Expenses

$17,555

Operating Income

$12,249

Mortgage & Taxes

Profit (Cash Flow)

$12,245

$4,265

Cash Investment

Down Payment

$13

Renos & Furnishing

$4,250

Closing Costs

Total

$4,265

DSCR Ratio

Strong

2793.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

287.1%

Cap Rate

18,845.23%

Return on Investment

287.16%

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

Deductible property tax

Your total deduction

-$10,956

Your adjusted annual income

$150,000 - -$10,956 = $160,956

Taxes on $160,956 (30%)

$48,287

Your old tax bill

$45,000

Your new tax bill

$48,287

Estimated tax savings

-$3,287

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:

6,534 sqft

Year built:

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 6,534 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00301220080000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $117,761

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $724,200

Schools

High School: C. K. Mcclatchy High School with 6/10 star rating