BNBCalc Short Term Rental Investment Analysis 10806 Chartwell Ct, Las Vegas, NV 89135

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$89,971

Profit (Cash Flow)

$64,594

Cap Rate

Infinity%

Annual Revenue

$89,971

AirDNA projects $357/night at 69% occupancy ($89,970). Airbtics projects $376/night at 68% occupancy ($93,385). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 69% occupancy rate, $357 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$52,032	$110,057	$136,534	$186,262
Occupancy	48%	73%	81%	95%
Nightly Rate	$275	$398	$448	$525

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4 Bedroom Home With Pool, Hot Tub, Outdoor Kitchen	$137,689	$570	66%	4	3	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (55)
Heaven4 Family-Huge Pool+Spa+Bar+Floaties+KidsRoom	$78,529	$298	72%	4	3	3	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (62)
Sweet Home	$37,672	$214	43%	4	3	700	$120	❌	✅	❌	Y / Y	⭐️ 4.5 (35)
Urban Hip Retreat with heated pool &huge backyard	$138,827	$457	83%	4	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4.7 (371)
Private, Central Location, Great for Traveling Nur	$149,570	$417	98%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Fabulous Red Villa, Private pool (Up to 10 guests)	$59,647	$379	43%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (101)
4 bedrooms, 2.5 bathrooms and 2 living rooms	$93,184	$268	95%	4	3	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (126)
~Walk to Downtown Summerlin 4bed/2bath huge yard!	$61,213	$223	75%	4	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Fabulous 4 Br home with pool/spa	$50,970	$422	33%	4	3	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Stunning Lux Home In Summerlin	$146,546	$520	77%	4	3	30	$0	❌	✅	✅	Y / Y	⭐️ 5 (3)

Return Metrics

600.87% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$64,594	$129,188	$193,783	$258,377	$322,971	$645,943	$1,937,831
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$64,594	$129,188	$193,783	$258,377	$322,971	$645,943	$1,937,831

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

600.87%

Cap Rate

∞%

Return on Investment

600.87%

10806 Chartwell Ct Las Vegas, NV, 89135

4 bed • 3 bath • 12 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$64,594

Annual Profit

Infinity%

Cap Rate

600.9%

Cash on Cash

$89,971

Annual Revenue

BNBCalc predicts this property will get $376 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$95,384

Avg annual revenue

68%

Avg occupancy rate

$376

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$35k

$75k

$110k

$150k

$64,594

Profit

Revenue

$89,971

Operating Expenses

$25,376

Operating Income

$64,594

Mortgage & Taxes

Profit (Cash Flow)

$64,594

$10,750

Cash Investment

Down Payment

Renos & Furnishing

$10,750

Closing Costs

Total

$10,750

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

600.87%

Cap Rate

∞%

Return on Investment

600.87%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

Deductible property tax

Your total deduction

-$63,111

Your adjusted annual income

$150,000 - -$63,111 = $213,111

Taxes on $213,111 (30%)

$63,933

Your old tax bill

$45,000

Your new tax bill

$63,933

Estimated tax savings

-$18,933

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: N/A

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: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -