BNBCalc.com Rental Arbitrage Analysis Report of 1529 21st Street apt c, Sacramento, CA 95811, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

38.46% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

38.46%

Payback Period Days

949

Return on Investment

38.46%

Annual Revenue

$37,803

AirDNA projects $150/night at 69% occupancy ($37,802).

User selected values for this report: 69% occupancy rate, $150 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,360

Annual Expenses

$16,314

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$875

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$315

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

Property Manager Fee

$0

property-location

1529 21st Street Sacramento, California, 95811

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$37,803

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

38.46%

Payback Period Days

949