BNBCalc.com Rental Arbitrage Analysis Report of 6505 Valley Hi Dr, Sacramento, CA 95823, USA

2 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

-146.56% 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

-146.56%

Payback Period Days

0

Return on Investment

-146.56%

Annual Revenue

$24,106

AirDNA projects $193/night at 55% occupancy ($38,770).

Revenue Percentile

Operating Expenses

Monthly Expenses

$811

Annual Expenses

$9,734

Utilities

$340

Internet + TV

$50

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$411

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$201

Management & Platform Fees

$60

Platform Fee (i.e. Airbnb)

$60

Property Manager Fee

$0

property-location

6505 Valley Hi Dr Sacramento, California, 95823-4804

2 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$24,106

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-146.56%

Payback Period Days

0