BNBCalc.com Rental Arbitrage Analysis Report of 7453 Windbridge Dr, Sacramento, CA 95831, USA

2 bed • 2 bath • 4 guests • $1,995

BNB

Calc

Return Metrics

-10.66% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-10.66%

Payback Period Days

0

Return on Investment

-10.66%

Annual Revenue

$40,257

AirDNA projects $167/night at 66% occupancy ($40,257).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,436

Annual Expenses

$17,233

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$895

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$335

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

7453 Windbridge Dr Sacramento, California, 95831-4703

2 bed • 2 bath • 4 guests • $1,995

Annual Revenue

$40,257

Profit (Cash Flow)

-$916

No payback period

Cash on Cash Return

-10.7%

Annual Revenue

$40,257

AirDNA projects $167/night at 66% occupancy ($40,257)

Occupancy Rate

Avg Daily Rate

Return Metrics

-10.66% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-10.66%

Payback Period Days

0