BNBCalc Short Term Rental Rental Arbitrage Analysis 1516 S St, Sacramento, CA, 95811

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$34,055

Profit (Cash Flow)

-$11,556

Cash on Cash Return

-265.7%

Annual Revenue

$34,055

AirDNA projects $141/night at 69% occupancy ($35,534). Airbtics projects $126/night at 74% occupancy ($34,055). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,966	$33,681	$44,362	$64,114
Occupancy	63%	76%	86%	92%
Nightly Rate	$100	$116	$135	$184

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Duplex in the Heart of Midtown!	$32,203	$123	67%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (195)
Cozy midtown duplex	$40,917	$129	84%	1	1	3	$60	❌	❌	✅	Y / Y	⭐️ 5 (300)
midtown jewel	$26,936	$109	64%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (47)
Charming, Well-Appointed Private Midtown Apartment	$31,752	$135	60%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (249)
Unique Land Park Retreat with Garden!	$19,114	$93	50%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (1028)
Sac City Loft	$40,658	$108	97%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (200)
Capitol Park Studio Entertainment District	$19,512	$91	57%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (315)
Midtown pearl	$20,786	$96	55%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.5 (271)
Land Park Tower theater cottage	$43,694	$136	86%	1	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (347)
Modern in Midtown	$42,681	$126	92%	1	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (366)
KING BED- PVT Office-Game ROOM - Walk to Downtown!	$51,926	$163	83%	1	1	1	$105	❌	❌	❌	Y / Y	⭐️ 5 (15)
Midtown Hideaway with Modern Custom interior	$52,879	$184	77%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (72)
Heart of Midtown Victorian, Bottom Floor Apartment	$36,234	$100	99%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1000)
Cozy 1890's Craftsman Apartment	$24,556	$101	57%	1	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.6 (410)
Updated & Enchanting 1930s Midtown Home	$32,191	$100	84%	1	1	1	$39	❌	❌	❌	Y / Y	⭐️ 5 (111)
King-Sized Luxury Furnished Space- Downtown Sac!	$36,452	$127	71%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (164)
Charming studio in downtown with kitchen	$26,898	$79	88%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (502)
Private entrance, Gated, Cozy, Comfy	$42,317	$124	89%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (90)
Luxe Efficiency Prime Location	$33,224	$107	82%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (82)
Marvelous Midtown stay with a Modern Twist!	$31,076	$98	82%	1	1	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (653)
Best value in Midtown! (A)	$36,035	$102	92%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (178)
Featured in Dwell + Pool and Free Parking!	$51,950	$184	75%	1	1	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (132)
Midtown Downtown Guesthouse Backs to Private Park	$36,318	$150	63%	1	1	1	$82	❌	❌	❌	Y / Y	⭐️ 5 (225)
Treehouse Haven/Downtown Sacramento Retreat	$55,201	$193	77%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (99)
Cheerful one bedroom Spanish style bungalow	$32,179	$133	65%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (24)
Eclectic, Cuban Inspired Flat in a 1920's 4-plex	$31,875	$107	76%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 5 (253)
Private guesthouse, walk to Downtown, Pvt. parking	$35,576	$140	66%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (335)
Barbie's Dream Apt in the City	$24,099	$108	55%	1	1	4	$85	❌	❌	✅	Y / Y	⭐️ 5 (90)
Mid-Century Bungalow in the Heart of Midtown	$30,602	$126	63%	1	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (290)
Best Value in Midtown! (B)	$32,737	$92	92%	1	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (112)
Cozy City Hideaway	$27,891	$116	65%	1	1	3	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Warm, inviting guesthouse is a Midtown jewel	$38,841	$116	88%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (112)
Fresh & charming Mother-In-Law apartment!	$32,887	$98	90%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (99)
Perfect location walking distance to Everything!	$35,212	$107	86%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (591)
Vibrant Den in DT Sac	$55,109	$177	84%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (19)
Brand New Midtown Studio B	$24,215	$94	68%	1	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (11)
Executive Lookout: See-all, be-all, luxury condo.	$82,347	$249	89%	1	1	4	$75	✅	✅	❌	Y / Y	⭐️ 5 (58)
Golden Stay Suite: Your Downtown Sacramento Escape	$32,689	$185	46%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (24)
Oak Tree Unit-Midtown Walking to Capitol Museum	$28,472	$115	62%	1	1	1	$66	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
New Gem \| Hi speed aWIFi in Downtown	$32,369	$134	66%	1	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)

Return Metrics

-265.65% 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)	-$11,555	-$23,111	-$34,667	-$46,223	-$57,779	-$115,558	-$346,675
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	-$11,555	-$23,111	-$34,667	-$46,223	-$57,779	-$115,558	-$346,675

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-265.65%

Payback Period Days

Return on Investment

-265.65%

1516 S St Sacramento, California, 95811

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

$34,055

Annual Revenue

BNBCalc predicts this property will get $126 per night with 74% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$36,065

Avg annual revenue

74%

Avg occupancy rate

$126

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

$20k

$40k

$60k

$85k

-$11,556

Profit

Revenue

$34,055

Operating Expenses

$16,427

Operating Income

$17,628

Net Effective Rent

$29,184

Profit (Cash Flow)

-$11,556

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-265.65%

Payback Period Days