1 Olympia Canyon Way Las Vegas, NV, 89141
3 bed • 3 bath • 9 guests
Est. $28,778/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$373,749
Annual Profit
0.5%
Cap Rate
-2.0%
Cash on Cash
$51,346
Annual Revenue
BNBCalc predicts this property will get $213 per night with 66% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 33% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$53,111
Avg annual revenue
66%
Avg occupancy rate
$213
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
-$28,409
Profit
Revenue
$51,346
Operating Expenses
$20,355
Operating Income
$30,991
Mortgage & Taxes
$59,400
Profit (Cash Flow)
-$28,409
$1,388,749
Cash Investment
Down Payment
$1,199,999
Renos & Furnishing
$8,750
Closing Costs
$180,000
Total
$1,388,749
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.04%
Cap Rate
0.51%
STR 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 est deduction will be...
Deductible mortgage interest
$284,766
Deductible property tax
$59,400
Your total deduction
$969,366
Your adjusted annual income
$150,000 - $969,366 = -$819,366
Taxes on -$819,366 (30%)
-$245,810
Your old tax bill
$45,000
Your new tax bill
-$245,810
Estimated tax savings
$290,810
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -