BNBCalc.com Rental Arbitrage Analysis Report of 3675 T St, Sacramento, CA 95816, USA

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Return Metrics

-105.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-105.8%

Payback Period Days

Return on Investment

-105.8%

Annual Revenue

$34,311

AirDNA projects $122/night at 77% occupancy ($34,311).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,372

Annual Expenses

$16,460

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$846

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$286

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

Property Manager Fee

3675 T St Sacramento, California, 95816-6648

1 bed • 1 bath • 1 guests • $2,052

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$34,311

Profit (Cash Flow)

-$6,773

No payback period

Cash on Cash Return

-105.8%

Annual Revenue

$34,311

AirDNA projects $122/night at 77% occupancy ($34,311).

Occupancy Rate

Avg Daily Rate

Return Metrics

-105.8% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

-105.8%

Payback Period Days