BNBCalc Short Term Rental Investment Analysis 2617 16th St, Sacramento, CA, 95818

2 bed • 1 bath • 6 guests • $354,400

BNB

Calc

Annual Revenue

$49,133

Profit (Cash Flow)

$5,159

Cap Rate

8.2%

Annual Revenue

$49,133

AirDNA projects $182/night at 64% occupancy ($42,543). Airbtics projects $152/night at 65% occupancy ($36,086). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 76% occupancy rate, $177 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,088	$39,467	$51,678	$67,300
Occupancy	53%	66%	76%	85%
Nightly Rate	$122	$155	$177	$205

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique 1920's Land Park Bungalow with Hot Tub	$36,137	$142	64%	2	1	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (250)
The Happy Place	$34,118	$147	59%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (85)
King & queen bed + amazing kitchen & location!	$33,261	$131	64%	2	2	1	$92	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
Welcome! You have found the perfect place to stay.	$43,474	$158	73%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 5 (152)
Pura Vida House - Large New 2 King Bed Entire Home	$44,421	$181	65%	2	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (103)
Charming 2 bedrooms house in Downtown.	$25,802	$126	46%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (102)
Exceptional Charming 2bedMidtown French Colonial	$31,570	$174	47%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (31)
Curtis Park Pied-à-Terre	$38,254	$164	60%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (204)
Victorian near Capitol/Old Sac/Golden1 Arena-APT B	$25,414	$124	53%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (146)
Modern 2BR in Curtis Park by Med Center \| Laundry!	$31,210	$121	62%	2	2	1	$139	❌	❌	❌	Y / Y	⭐️ 5 (107)
Midtown Sacramento Historic Home	$23,249	$122	42%	2	1	1	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (284)
Enchanting Downtown 2-Bedroom w/Gorgeous Backyard	$33,161	$122	68%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (121)
Lovely Victorian Gem \| Midtown \| Modern & Central!	$58,098	$175	87%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (150)
Elegant Victorian \| Central \| Charming & Stylish	$53,817	$155	88%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (146)
The Cottage at Midtown - 2bd/2ba	$39,747	$230	45%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (49)
Smart, Spacious, Artsy home near Midtown	$33,295	$132	64%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (278)
🏡Gardenview Home: Midtown,🩺UC Medical,🚙Driveway	$28,378	$162	46%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (212)
HUGE Art Deco with Driveway in the Heart of Sac!	$45,171	$229	53%	2	2	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (81)
The Palms Villa in North Land Park	$30,650	$98	85%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (252)
Cozy, Cool, and Connected in Cali	$33,577	$124	69%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (118)
Elegant Bungalow: UCDMC•Midtown•By Aoki Design	$33,518	$118	73%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (153)
Private Oasis -near Butterscotch Den	$26,433	$155	45%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (51)
Spacious Home in Prime Location-Walk to Land Park	$61,683	$176	92%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (44)
Upscale 1890's historic apartment	$39,623	$133	77%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (521)
Luxe Victorian 2BR/2BA Downtown w/Serene Backyard	$52,328	$205	65%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (107)
Downtown Sacramento Skyline Apt	$54,005	$192	73%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (76)
Unique Bungalow\| Hot Spa\| 2BDR \| Blocks to MidTown	$45,458	$158	74%	2	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (86)
Dreamscape	$36,348	$202	46%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Historic highwater bungalow in Midtown	$26,760	$82	84%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (522)
Midtown House: Steps from Ice Blocks Shops	$51,142	$159	84%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (70)
Victorian near Capitol/Old Sac/Golden1 Arena-Apt C	$31,615	$108	76%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (217)
2 Bed Villa heart of Downtown	$25,773	$182	35%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
Walk to Arena , Capitol ,baseball , free parking	$45,310	$157	76%	2	2	1	$150	✅	✅	✅	Y / Y	⭐️ 5 (110)
Stylish Midtown Home Close to Hospitals-Kind Bed	$51,835	$211	65%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (55)
Luxury 2 bedroom apartment next to Golden 1 Center	$61,567	$227	72%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (24)
New Luxury 2 Bedroom Condo w/ Washer & Dryer!	$32,715	$194	44%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
2BR Urban Retreat w/ Netflix & Laundry,near DT Sac	$37,403	$107	92%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (36)
Beautiful 2 bedroom house in the heart of midtown	$26,353	$102	69%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (155)
2bd/2bth near Arena, ConventionCenter, DOCO	$30,906	$105	75%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (168)
Midtown's Secret Speakeasy	$33,409	$109	78%	2	1	2	$56	❌	❌	❌	N / Y	⭐️ 5 (101)

Return Metrics

5.87% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,158	$10,317	$15,476	$20,634	$25,793	$51,586	$154,760
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$283,520	$283,520	$283,520	$283,520	$283,520	$283,520	$283,520
Down Payment	$70,880	$70,880	$70,880	$70,880	$70,880	$70,880	$70,880
Property Appreciation	$10,632	$21,582	$32,862	$44,480	$56,446	$121,883	$505,821
Total Return	$370,190	$386,300	$402,738	$419,515	$436,640	$527,870	$1,014,982

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.87%

Cap Rate

8.2%

Return on Investment

21.95%

2617 16th St Sacramento, California, 95818

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,700/mo

Inquire about this property

Contact Agent

$354,400

Zestimate

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$5,158

Annual Profit

8.2%

Cap Rate

5.9%

Cash on Cash

$49,133

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $182/night at 64% occupancy ($42,543.62). Airbtics projects $152/night at 65% occupancy ($36,086).

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.

$38,174

Avg annual revenue

65%

Avg occupancy rate

$152

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

$50k

$65k

$5,159

Profit

Revenue

$49,133

Operating Expenses

$20,067

Operating Income

$29,065

Mortgage & Taxes

$23,907

Profit (Cash Flow)

$5,159

$87,762

Cash Investment

Down Payment

$70,880

Renos & Furnishing

$6,250

Closing Costs

$10,632

Total

$87,762

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.87%

Cap Rate

8.2%

Return on Investment

21.95%

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

$16,820

Deductible property tax

$3,509

Your total deduction

$30,814

Your adjusted annual income

$150,000 - $30,814 = $119,186

Taxes on $119,186 (30%)

$35,756

Your old tax bill

$45,000

Your new tax bill

$35,756

Estimated tax savings

$9,244

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:

3,876 sqft

Year built:

1932

Size:

747 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 3,876 sqft

Building area: 747 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: -

Amenities: -

Price per square foot: $474

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00903030240000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $490,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $354,400

Schools

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