BNBCalc Short Term Rental Rental Arbitrage Analysis 7637 Tamarindo Bay Dr, Sacramento, CA 95828, USA

5 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$57,252

Profit (Cash Flow)

$7,209

Cash on Cash Return

46.7%

Annual Revenue

$57,252

AirDNA projects $275/night at 57% occupancy ($57,251).

BNB Calc projects a 56.99999999999999% occupancy rate, $275 rate per night.

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

Return Metrics

46.66% 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)	$7,209	$14,418	$21,627	$28,836	$36,046	$72,092	$216,277
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	$7,209	$14,418	$21,627	$28,836	$36,046	$72,092	$216,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.66%

Payback Period Days

782

Return on Investment

46.66%

7637 Tamarindo Bay Dr Sacramento, California, 95828-6437

5 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Sacramento

Guide

Zoning

Market

Guide

Laws

Market Data

$57,252

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,209

Profit

Revenue

$57,252

Operating Expenses

$18,843

Operating Income

$38,409

Net Effective Rent

$31,200

Profit (Cash Flow)

$7,209

$15,450

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$2,700

Total

$15,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

46.66%

Payback Period Days

782