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

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Return Metrics

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

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-67.23%

Payback Period Days

0

Return on Investment

-67.23%

Annual Revenue

$35,787

AirDNA projects $142/night at 69% occupancy ($35,786).

User selected values for this report: 69% occupancy rate, $142 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,338

Annual Expenses

$16,052

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$858

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$298

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

property-location

1026 17th St Sacramento, California, 95811

1 bed • 1 bath • 1 guests

Agent

Inquire about this property

Contact Agent

$35,787

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

0