BNBCalc Short Term Rental Investment Analysis 4201 33rd St, Sacramento, CA 95820

3 bed • 1 bath • 9 guests • $390,000

BNB

Calc

Annual Revenue

$46,532

Profit (Cash Flow)

$495

Cap Rate

6.9%

Annual Revenue

$46,532

AirDNA projects $168/night at 68% occupancy ($41,725). Airbtics projects $196/night at 65% occupancy ($46,532). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 65% occupancy rate, $196 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,392	$42,037	$59,368	$62,768
Occupancy	49%	69%	78%	93%
Nightly Rate	$156	$177	$215	$244

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming-Land Park home-3 bdrm-mins to downtown	$56,149	$165	75%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (87)
The Oak House Foosball/Pets/ModernArt/Getaway/4bd	$40,019	$154	71%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Updated mid-century modern home in Land Park	$73,200	$200	100%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (147)
Luxe spacious 3BR in Oak Park Sacramento!	$36,517	$141	59%	3	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.7 (39)
BRIGHT & SPACIOUS HOME W/ PRIVATE BACKYARD & POOL	$61,609	$181	93%	3	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (125)
✨Family Villa✨ 🏡 near William Land Prk w/ Pool!	$60,442	$359	46%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Commodious Sacramento Home Near UCD Med Center	$35,716	$220	36%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (160)
Hidden Gem Near Restaurants, Shopping, and UCDMC	$43,306	$174	68%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Modern 3BR near Downtown & UCD MedCenter & parking	$40,769	$141	79%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Spacious 3BR/2BA Conveniently Located by Downtown	$25,905	$232	27%	3	2	1	$119	❌	❌	❌	Y / Y	⭐️ 4.9 (257)

Return Metrics

0.5% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$494	$989	$1,484	$1,978	$2,473	$4,947	$14,842
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,831	$7,899	$12,217	$16,802	$21,670	$50,900	$312,000
Down Payment	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000	$78,000
Property Appreciation	$11,700	$23,751	$36,163	$48,948	$62,116	$134,127	$556,632
Total Return	$94,026	$110,639	$127,865	$145,730	$164,261	$267,975	$961,474

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.5%

Cap Rate

6.87%

Return on Investment

16.36%

4201 33rd St Sacramento, CA, 95820

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,871/mo

This property is for sale!

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$494

Annual Profit

6.9%

Cap Rate

0.5%

Cash on Cash

$46,532

Annual Revenue

BNBCalc predicts this property will get $196 per night with 65% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$47,363

Avg annual revenue

65%

Avg occupancy rate

$196

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

$25k

$40k

$55k

$75k

$495

Profit

Revenue

$46,532

Operating Expenses

$19,729

Operating Income

$26,803

Mortgage & Taxes

$26,308

Profit (Cash Flow)

$495

$97,950

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$8,250

Closing Costs

$11,700

Total

$97,950

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.5%

Cap Rate

6.87%

Return on Investment

16.36%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$39,280

Your adjusted annual income

$150,000 - $39,280 = $110,720

Taxes on $110,720 (30%)

$33,216

Your old tax bill

$45,000

Your new tax bill

$33,216

Estimated tax savings

$11,784

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: -