BNBCalc.com Rental Arbitrage Analysis Report of 1026 17th St, Sacramento, CA 95811, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

12.46% cash on cash return is a good return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.46%

Payback Period Days

2931

Return on Investment

12.46%

Annual Revenue

$34,231

AirDNA projects $142/night at 66% occupancy ($34,230).

User selected values for this report: 66% occupancy rate, $142 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$686

Annual Expenses

$8,227

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$210

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

Property Manager Fee

$0

property-location

1026 17th St Sacramento, California, 95811

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$34,231

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

12.46%

Payback Period Days

2931