BNBCalc Short Term Rental Rental Arbitrage Analysis 916 Poplar Ave, West Sacramento, CA 95691, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$53,691

Profit (Cash Flow)

$10,111

Cash on Cash Return

119.7%

Annual Revenue

$53,691

AirDNA projects $172/night at 74% occupancy ($46,488).

BNB Calc projects a 98% occupancy rate, $150 rate per night.

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

Return Metrics

119.65% 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)	$10,111	$20,222	$30,333	$40,444	$50,555	$101,110	$303,331
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	$10,111	$20,222	$30,333	$40,444	$50,555	$101,110	$303,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

119.65%

Payback Period Days

305

Return on Investment

119.65%

916 Poplar Ave West Sacramento, California, 95691-3124

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$53,691

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,111

Profit

Revenue

$53,691

Operating Expenses

$18,380

Operating Income

$35,311

Net Effective Rent

$25,200

Profit (Cash Flow)

$10,111

$8,450

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,200

Total

$8,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

119.65%

Payback Period Days

305