BNBCalc Short Term Rental Rental Arbitrage Analysis Ridge Creek Way, Roseville, CA 95661, USA

5 bed • 4.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$113,591

Profit (Cash Flow)

$27,424

Cash on Cash Return

127.9%

Annual Revenue

$113,591

AirDNA projects $622/night at 50% occupancy ($113,590).

BNB Calc projects a 50% occupancy rate, $622 rate per night.

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

Return Metrics

127.85% 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)	$27,424	$54,848	$82,272	$109,696	$137,120	$274,240	$822,722
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	$27,424	$54,848	$82,272	$109,696	$137,120	$274,240	$822,722

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

127.85%

Payback Period Days

285

Return on Investment

127.85%

Ridge Creek Way Roseville, California, 95661

5 bed • 4.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Roseville

Zoning

Laws

$113,591

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,424

Profit

Revenue

$113,591

Operating Expenses

$26,167

Operating Income

$87,424

Net Effective Rent

$60,000

Profit (Cash Flow)

$27,424

$21,450

Cash Investment

Renos & Furnishing

$16,350

Setup Costs

$5,100

Total

$21,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

127.85%

Payback Period Days

285