BNBCalc Short Term Rental Investment Analysis 2617 S St, Sacramento, CA, 95816

2 bed • 2 bath • 2 guests • $326,500

BNB

Calc

Annual Revenue

$50,590

Profit (Cash Flow)

$8,309

Cap Rate

9.3%

Annual Revenue

$50,590

AirDNA projects $177/night at 64% occupancy ($41,374). Airbtics projects $151/night at 67% occupancy ($36,951). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 81% occupancy rate, $171 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,893	$39,307	$52,876	$63,333
Occupancy	57%	70%	81%	87%
Nightly Rate	$129	$147	$171	$191

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Midtown Sacramento Historic Home	$22,911	$118	43%	2	1	1	$155	❌	❌	✅	Y / Y	⭐️ 4.7 (280)
Cozy, Cool, and Connected in Cali	$32,922	$120	70%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Upscale 1890's historic apartment	$40,892	$134	79%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (515)
Historic highwater bungalow in Midtown	$26,871	$82	84%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (516)
Midtown's Secret Speakeasy	$31,420	$106	75%	2	1	2	$56	❌	❌	❌	N / Y	⭐️ 5 (80)
Charming East Sac Bungalow - perfect location	$36,602	$157	60%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (133)
Historic Charm with parking in center of Midtown!	$35,145	$114	79%	2	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.8 (471)
Unique Bungalow\| Hot Spa\| 2BDR \| Blocks to MidTown	$45,057	$156	74%	2	1	1	$100	❌	✅	✅	Y / Y	⭐️ 4.9 (81)
Pura Vida House - Large New 2 King Bed Entire Home	$43,052	$178	64%	2	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (100)
Hendricks House. Simple luxury.	$46,477	$148	84%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (274)
2BR Urban Retreat w/ Netflix & Laundry,near DT Sac	$38,218	$109	92%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
🌲Gorgeous & Historic Craftsman House in Midtown	$23,768	$150	41%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (246)
Lovely Victorian Gem \| Midtown \| Modern & Central!	$58,697	$170	90%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (134)
Elegant Victorian \| Central \| Charming & Stylish	$54,879	$154	90%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (125)
Beautiful 2 bedroom house in the heart of midtown	$26,320	$99	71%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
🏡Gardenview Home: Midtown,🩺UC Medical,🚙Driveway	$27,988	$156	47%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (208)
Midtown House: Steps from Ice Blocks Shops	$50,534	$151	87%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (50)
Midtown Haven	$42,271	$181	61%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (19)
Modern, Artsy, 2 BD, 1B Bungalow	$48,480	$156	81%	2	1	2	$129	❌	❌	❌	Y / N	⭐️ 5 (48)
Cozy Art House Near UC Davis Medical Center	$19,808	$123	44%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cute Alhambra Triangle Home, Close to Everything!	$53,898	$212	67%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
Artsy Bungalow with a Yard near Midtown	$38,019	$115	80%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (192)
The Cottage at Midtown - 2bd/2ba	$36,933	$227	42%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (44)
Smart, Spacious, Artsy home near Midtown	$34,019	$131	66%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (278)
King & queen bed + amazing kitchen & location!	$35,179	$131	68%	2	2	1	$92	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
Comfortable Craftsman Bungalow	$28,957	$184	43%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful Midtown Apartment	$38,020	$142	71%	2	1	31	$140	❌	❌	✅	Y / Y	⭐️ 5 (5)
Modern Midtown Retreat with Garage Parking	$53,142	$278	51%	2	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (85)
Cozy Midtown Home with onsite Parking	$41,411	$134	81%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (244)
Dreamscape	$36,406	$201	46%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (35)
Cute + Stylish Winn Park Apartment	$48,635	$148	89%	2	1	31	$140	❌	❌	✅	Y / Y	⭐️ 5 (4)
Midtown Hidden Gem: Near Events and Freeway	$37,598	$140	67%	2	2	31	$80	❌	❌	✅	Y / Y	⭐️ 5 (85)
2 Bedroom Garden Townhouse in Midtown Sacramento	$54,570	$190	74%	2	2	30	$145	❌	❌	❌	Y / Y	⭐️ 4.2 (8)
Bright & Spacious Flat in Midtown's Walkable Core	$40,165	$177	62%	2	1	31	$200	❌	❌	✅	Y / Y	⭐️ 5 (12)
One-of-a-kind 2 Bedroom in Midtown!	$27,865	$146	50%	2	1	31	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
2 BR Victorian. Walk to coffee, restaurant, shops	$46,101	$188	67%	2	1	31	$195	❌	❌	❌	N / Y	⭐️ 4.7 (72)
Delightful Midtown Apartment 2B/1B	$38,817	$139	73%	2	1	31	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Cozy Bungalo in East Sacramento	$39,353	$121	84%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
Midtown Sacramento Retreat	$43,503	$137	81%	2	1	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (11)

Return Metrics

10.18% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,308	$16,617	$24,925	$33,234	$41,542	$83,085	$249,257
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$261,200	$261,200	$261,200	$261,200	$261,200	$261,200	$261,200
Down Payment	$65,300	$65,300	$65,300	$65,300	$65,300	$65,300	$65,300
Property Appreciation	$9,795	$19,883	$30,275	$40,978	$52,002	$112,288	$466,001
Total Return	$344,603	$363,001	$381,701	$400,712	$420,045	$521,874	$1,041,758

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.18%

Cap Rate

9.29%

Return on Investment

26.11%

2617 S St Sacramento, California, 95816

2 bed • 2 bath • 2 guests

Purchase Price

Est. $1,566/mo

Inquire about this property

Contact Agent

$843,100

Zestimate

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$8,308

Annual Profit

9.3%

Cap Rate

10.2%

Cash on Cash

$50,590

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $177/night at 64% occupancy.Projected nightly rate is $151/night at 67% 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.

$38,421

Avg annual revenue

67%

Avg occupancy rate

$151

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

$10k

$25k

$45k

$60k

$8,309

Profit

Revenue

$50,590

Operating Expenses

$20,257

Operating Income

$30,333

Mortgage & Taxes

$22,025

Profit (Cash Flow)

$8,309

$81,595

Cash Investment

Down Payment

$65,300

Renos & Furnishing

$6,500

Closing Costs

$9,795

Total

$81,595

DSCR Ratio

Strong

1.38

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.18%

Cap Rate

9.29%

Return on Investment

26.11%

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

$15,496

Deductible property tax

$3,232

Your total deduction

$24,934

Your adjusted annual income

$150,000 - $24,934 = $125,066

Taxes on $125,066 (30%)

$37,520

Your old tax bill

$45,000

Your new tax bill

$37,520

Estimated tax savings

$7,480

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:

3,049 sqft

Year built:

1910

Size:

2,780 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 3,049 sqft

Building area: 2,780 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: Garbage disposal, Range / Oven, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00301960180000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $381,732

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $843,100

Schools

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