BNBCalc Short Term Rental Rental Arbitrage Analysis 10555 Tenor Way, Elk Grove, CA 95757, USA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$54,129

Profit (Cash Flow)

-$2,708

Cash on Cash Return

-22.9%

Annual Revenue

$54,129

AirDNA projects $228/night at 65% occupancy ($54,129).

BNB Calc projects a 65% occupancy rate, $228 rate per night.

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

Return Metrics

-22.94% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,707	-$5,415	-$8,122	-$10,830	-$13,538	-$27,076	-$81,228
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	-$2,707	-$5,415	-$8,122	-$10,830	-$13,538	-$27,076	-$81,228

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.94%

Payback Period Days

Return on Investment

-22.94%

10555 Tenor Way Elk Grove, California, 95757

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Elk Grove

Zoning

Laws

$54,129

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,708

Profit

Revenue

$54,129

Operating Expenses

$18,437

Operating Income

$35,692

Net Effective Rent

$38,400

Profit (Cash Flow)

-$2,708

$11,800

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$3,300

Total

$11,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-22.94%

Payback Period Days