BNBCalc.com Rental Arbitrage Analysis Report of 9162 W Laguna Way, Elk Grove, CA 95758, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

67.23% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

67.23%

Payback Period Days

543

Return on Investment

67.23%

Annual Revenue

$60,631

AirDNA projects $332/night at 60% occupancy ($72,756).

User selected values for this report: 50% occupancy rate, $332 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,607

Annual Expenses

$19,282

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,065

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$505

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

Property Manager Fee

$0

property-location

9162 W Laguna Way Elk Grove, California, 95758-7446

3 bed • 2.5 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$60,631

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

67.23%

Payback Period Days

543