BNBCalc Short Term Rental Rental Arbitrage Analysis 5676 Ehrhardt Ave, Sacramento, CA, 95823

3 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$36,597

Profit (Cash Flow)

$19,840

Cash on Cash Return

230.7%

Annual Revenue

$36,597

AirDNA projects $194/night at 51% occupancy ($36,137). Airbtics projects $167/night at 60% occupancy ($36,597). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 60% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,878	$37,652	$44,478	$65,984
Occupancy	56%	62%	67%	72%
Nightly Rate	$152	$155	$164	$229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
★ Cheerful & Bright 3 BR Home in Elk Grove ★	$36,724	$155	57%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.7 (67)
Full private Sacramento home	$42,567	$163	68%	3	2	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Cheerful⛱Gateway with Pool and Hot tub	$66,504	$242	66%	3	2	2	$185	✅	✅	❌	Y / Y	⭐️ 4.8 (98)
Private Modern House with a game room	$26,263	$156	41%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Townhouse near to Kaiser South Sacramento.	$34,929	$125	72%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.3 (86)
Sweet charming large 3bd home with pool	$35,246	$132	56%	3	2	1	$135	✅	❌	❌	Y / Y	⭐️ 4.3 (168)
Warm and Pleasant Model Home in Elk Grove	$40,419	$152	63%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Your Home for the Perfect Sacramento Getaway	$37,553	$228	45%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
5 Star Luxury New 3 Bedroom House	$40,577	$154	72%	3	3	3	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Luxury/Modern 3 Bed house in Elk Grove/Sacramento	$37,442	$165	62%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (28)

Return Metrics

230.69% 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)	$19,839	$39,679	$59,519	$79,359	$99,198	$198,397	$595,193
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	$19,839	$39,679	$59,519	$79,359	$99,198	$198,397	$595,193

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

230.69%

Payback Period Days

158

Return on Investment

230.69%

5676 Ehrhardt Ave Sacramento, California, 95823-6801

3 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

$36,597

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $194/night at 51% occupancy.Projected nightly rate is $167/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$39,822

Avg annual revenue

60%

Avg occupancy rate

$167

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

$70k

$19,840

Profit

Revenue

$36,597

Operating Expenses

$16,758

Operating Income

$19,840

Net Effective Rent

Profit (Cash Flow)

$19,840

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

230.69%

Payback Period Days

158