BNBCalc Short Term Rental Rental Arbitrage Analysis 3526 Rio Loma Way, Sacramento, CA 95834, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Report by:

gagouz2000@yahoo.com

Annual Revenue

$71,716

Profit (Cash Flow)

$35,993

Cash on Cash Return

360.8%

Annual Revenue

$71,716

AirDNA projects $231/night at 59% occupancy ($49,779).

BNB Calc projects a 85% occupancy rate, $231 rate per night.

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

Return Metrics

360.82% 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)	$35,992	$71,985	$107,977	$143,970	$179,963	$359,926	$1,079,778
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	$35,992	$71,985	$107,977	$143,970	$179,963	$359,926	$1,079,778

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

360.82%

Payback Period Days

101

Return on Investment

360.82%

3526 Rio Loma Way Sacramento, California, 95834-2004

3 bed • 2.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

$71,716

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,993

Profit

Revenue

$71,716

Operating Expenses

$20,723

Operating Income

$50,993

Net Effective Rent

$15,000

Profit (Cash Flow)

$35,993

$9,975

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$1,350

Total

$9,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

360.82%

Payback Period Days

101