BNBCalc Short Term Rental Rental Arbitrage Analysis 2488 Ben Ali Wy, Sacramento, CA, 95815

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$60,813

Profit (Cash Flow)

$10,847

Cash on Cash Return

122.6%

Annual Revenue

$60,813

AirDNA projects $229/night at 53% occupancy ($44,329). Airbtics projects $184/night at 64% occupancy ($43,011). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 74% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,465	$43,869	$64,189	$80,867
Occupancy	54%	65%	74%	83%
Nightly Rate	$131	$174	$225	$254

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Little Casita close to downtown and SAC Airport	$26,225	$110	57%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (92)
Big & Luxury 1-Story House in Sacramento, CA	$33,094	$167	48%	3	2	3	$249	❌	❌	❌	Y / Y	⭐️ 5 (47)
Resort-Style Designer 3BD/ Amazing Amenties	$41,572	$248	44%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (12)
Brand New Construction Near Downtown & SMF Airport	$52,423	$212	65%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Cozy home close to Arden Mall, Cal Expo, Sac State	$37,590	$167	57%	3	2	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (64)
Simple Modern and Elegant 3BD/2BATH HOME	$62,719	$218	76%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Trendy Stylish * King Bed * Mins to DT	$30,772	$130	56%	3	2	2	$147	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Garden Oasis, Quiet Street, Salt Pool with Casita!	$78,829	$309	68%	3	3	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (212)
TheWorldTravelerFastWiFiWasher/DryerUpdated*	$26,545	$115	56%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (69)
Mexican Desert-Inspired Casita in DT Sacramento	$29,182	$132	55%	3	1	1	$87	❌	❌	❌	Y / Y	⭐️ 5 (178)
Cozy Cottage in Quiet Neighborhood 🐶 Friendly	$42,444	$151	73%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (139)
The Victorian	$47,891	$237	54%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (109)
Cozy & Spacious House	$34,305	$115	72%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (231)
Historical House all Dolled Up	$77,296	$212	96%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
Chic 3-Bedroom Oasis: Minutes from Downtown Sac!	$29,911	$91	74%	3	1	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
comfy cozy home w/relaxing spacious yard near DT	$38,469	$196	49%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (76)
2 Mi to Golden 1 Center: Historic Home w/ Deck!	$44,020	$144	77%	3	1	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (38)
Elegant River Park Sanctuary	$84,232	$308	72%	3	3	2	$179	✅	✅	❌	Y / Y	⭐️ 5 (55)
Zen Oasis 3BR 2BA Sacramento, King bed, EV Charger	$54,613	$199	70%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (242)
Farmhouse Chic Restored 1911 Midtown Bungalow Swimming Pool	$64,376	$223	76%	3	2	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (374)
The CalifornianUpdatedFastWifiWasher/Dryer	$33,456	$141	59%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
Raised Craftsman \| Near Park \| Balcony \| Garage	$39,916	$232	46%	3	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (88)
Midtown Vibe Victorian House	$40,936	$128	84%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (245)
Family Home w/ Pool ~ 7 Mi to Downtown Sacramento!	$66,865	$232	74%	3	2	2	$217	✅	❌	❌	Y / Y	⭐️ 5 (44)
Urban Retreat in the Heart of Sacramento!	$30,015	$116	64%	3	1	1	$137	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
The Cozy Sac-Pool/large yard & attractions nearby	$78,133	$245	83%	3	2	1	$199	✅	❌	❌	Y / Y	⭐️ 5 (50)
Mansion Flats Majestic - Central Downtown	$62,710	$323	52%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (25)
Insta-Worthy Victorian 3 BR in DT Sacramento	$37,123	$207	49%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (242)
First Floor Sacramento 3 BR Downtown Apartment	$35,753	$147	64%	3	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (67)
Luxurious Brownstone Retreat - Walk to DT/Golden1	$88,587	$237	100%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (36)
Prime Location, Cozy Comfort: 3BR in Sacramento	$37,521	$105	88%	3	2	2	$205	❌	❌	❌	Y / Y	⭐️ 5 (26)
Luxury 3BR Midtown Home; 5 Min Drive to Convention	$44,387	$338	35%	3	4	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
BlackOak:HistoricVictorian-Patio-Midtown-LuxuryDT!	$48,625	$194	65%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (39)
Large modest home near downtown	$28,957	$122	63%	3	1	3	$100	❌	❌	✅	Y / Y	⭐️ 0 (2)
Remodeled/Spacious House with Pool, Near Hospitals	$36,441	$141	67%	3	2	2	$268	✅	❌	❌	Y / Y	⭐️ 5 (50)
Pure Wellness \|Hot tub\| Fireplace\| Gym \|Sleeps 8	$54,060	$181	76%	3	2	1	$225	❌	✅	✅	Y / Y	⭐️ 5 (28)
3bdrm Midtown Victorian stunner	$40,113	$136	74%	3	2.5	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Charming Singingwood Home 3 Beds 2 Baths	$39,615	$164	66%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (127)
3 bedroom 3 bath 3 car garage fully gated house	$30,052	$190	42%	3	3	7	$425	❌	❌	✅	Y / Y	⭐️ 4.9 (19)

Return Metrics

122.56% 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)	$10,847	$21,694	$32,542	$43,389	$54,237	$108,474	$325,422
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	$10,847	$21,694	$32,542	$43,389	$54,237	$108,474	$325,422

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

122.56%

Payback Period Days

297

Return on Investment

122.56%

2488 Ben Ali Wy Sacramento, California, 95815

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

$60,813

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 53% occupancy.Projected nightly rate is $184/night at 64% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$45,562

Avg annual revenue

64%

Avg occupancy rate

$184

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

$10k

$35k

$60k

$90k

$10,847

Profit

Revenue

$60,813

Operating Expenses

$19,906

Operating Income

$40,907

Net Effective Rent

$30,060

Profit (Cash Flow)

$10,847

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

122.56%

Payback Period Days

297