BNBCalc Short Term Rental Rental Arbitrage Analysis 2892 Azevedo Dr, Sacramento, CA 95833, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$38,898

Profit (Cash Flow)

$4,502

Cash on Cash Return

57.4%

Annual Revenue

$38,898

AirDNA projects $213/night at 65% occupancy ($50,568).

BNB Calc projects a 50% occupancy rate, $213 rate per night.

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

Return Metrics

57.38% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,501	$9,003	$13,505	$18,006	$22,508	$45,016	$135,050
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	$4,501	$9,003	$13,505	$18,006	$22,508	$45,016	$135,050

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

57.38%

Payback Period Days

636

Return on Investment

57.38%

2892 Azevedo Dr Sacramento, California, 95833-1436

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

$38,898

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,502

Profit

Revenue

$38,898

Operating Expenses

$16,457

Operating Income

$22,442

Net Effective Rent

$17,940

Profit (Cash Flow)

$4,502

$7,845

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$1,595

Total

$7,845

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

57.38%

Payback Period Days

636