BNBCalc.com Rental Arbitrage Analysis Report of 3526 Rio Loma Way, Sacramento, CA 95834, USA

3 bed • 2.5 bath • 6 guests • $1,250

BNB

Calc

Return Metrics

354.81% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

354.81%

Payback Period Days

102

Return on Investment

354.81%

Annual Revenue

$71,716

AirDNA projects $231/night at 59% occupancy ($49,779).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,777

Annual Expenses

$21,323

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,158

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$598

Management & Platform Fees

$179

Platform Fee (i.e. Airbnb)

$179

Property Manager Fee

$0

3526 Rio Loma Way Sacramento, California, 95834-2004

3 bed • 2.5 bath • 6 guests • $1,250

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$71,716

Profit (Cash Flow)

$35,393

Payback in 102 days

Cash on Cash Return

354.8%

Annual Revenue

$71,716

AirDNA projects $231/night at 59% occupancy ($49,779)

Occupancy Rate

Avg Daily Rate

Return Metrics

354.81% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

354.81%

Payback Period Days

102