8498 Sunblaze Way Sacramento, California, 95823-5733
3 bed • 2 bath • 9 guests • $371,100
$371,100
Zestimate
Est. $1,780/mo
Annual Revenue
$42,262
Profit (Cash Flow)
-$1,944
Cap Rate
6.2%
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $203/night at 57% occupancy ($42,262) Airbtics projects $175/night at 63% occupancy ($40,268)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$42,262
$42,262
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$77,200 | $304 | 66% | 3 | 3 | 10 | 2 | $125 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (52) | Profile | |
$30,269 | $210 | 35% | 3 | 3 | 9 | 4 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.6 (40) | Profile | |
$31,993 | $151 | 52% | 3 | 2 | 6 | 2 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (74) | Profile | |
$43,655 | $151 | 68% | 3 | 3 | 6 | 30 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (27) | Profile | |
$23,955 | $187 | 35% | 3 | 2 | 8 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ⭐️ 4.6 (26) | Profile |
Return Metrics
-2.07% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.07%
Cap Rate
6.22%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$17,613
Deductible property tax
$3,674
Your total deduction
$58,264
Your adjusted annual income
$150,000 - $58,264 = $91,736
Taxes on $91,736 (30%)
$27,521
Your old tax bill
$45,000
Your new tax bill
$27,521
Estimated tax savings
$17,479
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com