BNBCalc Short Term Rental Rental Arbitrage Analysis 1489 Santa Anita Dr, Las Vegas, NV, 89119

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$74,638

Profit (Cash Flow)

$13,935

Cash on Cash Return

128.4%

Annual Revenue

$74,638

AirDNA projects $414/night at 58% occupancy ($87,702). Airbtics projects $335/night at 61% occupancy ($74,637). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $335 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,305	$68,826	$118,384	$185,156
Occupancy	48%	61%	72%	88%
Nightly Rate	$211	$298	$436	$561

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Vegas Getaway home w/ pool	$42,817	$230	49%	4	2	2	$390	✅	❌	❌	Y / Y	⭐️ 5 (38)
Cozy 4BR, 2.5 Miles from Vegas Strip w/ Pool Table	$49,267	$286	45%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (109)
Stunning LV Getaway w/ Pool	$48,007	$162	77%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (68)
4 Bedroom•Boutique Stay in Paradise•Free Parking	$52,373	$233	60%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (69)
Vegas Oasis just 2 miles from the Las Vegas Strip.	$51,765	$196	71%	4	2	3	$190	✅	❌	❌	Y / Y	⭐️ 4.8 (90)
#83 Vegas Spot w/Pool & Spa: mins to LV Strip/LAS	$54,570	$409	32%	4	3	1	$350	✅	✅	✅	Y / Y	⭐️ 4.5 (20)
Spacious & Renovated 4-bed Oasis w/Pool near Strip	$115,987	$469	65%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (120)
Airport close single story house w/ bubbling spa.	$42,566	$152	73%	4	2	1	$195	❌	✅	✅	Y / Y	⭐️ 5 (291)
Modern Home by The Strip. Great for groups	$62,171	$292	57%	4	3	2	$250	✅	✅	✅	Y / Y	⭐️ 4.4 (53)
25%OffSpecial-Fabulous Single Story House/Casita	$102,958	$355	76%	4	4	3	$350	✅	✅	✅	Y / Y	⭐️ 5 (154)
Family Retreat Private Pool Close to Strip/Airport	$139,478	$374	100%	4	2.5	2	$199	✅	❌	✅	Y / Y	⭐️ 5 (92)
INDIGO OASIS in the Las Vegas desert	$121,425	$472	69%	4	4	1	$222	✅	✅	❌	Y / Y	⭐️ 5 (142)
#64 Vegas Spot Pool&Spa w/BBQ: mins to LVStrip/LAS	$125,326	$560	59%	4	2.5	3	$345	✅	✅	✅	Y / Y	⭐️ 4.5 (7)
Las Vegas Oasis Home	$68,893	$364	50%	4	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (4)
Spacious House & Large Pool Near Strip & Airport	$81,463	$238	93%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (295)
Location, Location, Location!	$46,946	$258	47%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (33)
Villa Beach house 16+Pool & Spa. 9min from strip!	$85,979	$595	38%	4	2	1	$400	✅	✅	❌	Y / Y	⭐️ 5 (45)
POOL / 4 Bedroom w/ 5 Beds NEXT TO STRIP	$58,719	$224	70%	4	2	2	$189	✅	❌	✅	Y / Y	⭐️ 5 (283)
Las Vegas Luxury House/4BD3BA/Sleeps12/Pool/	$71,220	$470	40%	4	3	2	$299	✅	❌	❌	Y / Y	⭐️ 5 (28)
5 Qn Beds/3ba, 12 Min to Strip! Pool, Sleeps 12	$57,719	$211	70%	4	2.5	3	$190	✅	❌	❌	Y / Y	⭐️ 5 (54)
Cozy 4bdrm home - 1 mile from airport	$34,385	$127	72%	4	2	3	$180	❌	❌	✅	Y / N	⭐️ 4.1 (12)
Oasis in the desert the perfect stay	$50,227	$211	63%	4	2	2	$220	✅	✅	✅	Y / Y	⭐️ 4.5 (29)
Nice house - Near Airport - Near Strip - Near UNLV	$67,010	$198	88%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
TheDeco-Chic 4BR/2BA&Pool-NearStrip,LVCC&DTLV!	$52,658	$192	69%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (62)
Cozy home near Strip, convention Center & Airport	$44,590	$197	61%	4	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (33)
CLOSE to the STRIP! ~ The LV Dream House ~	$75,320	$531	38%	4	2.5	3	$400	✅	❌	❌	Y / Y	⭐️ 5 (29)
4BD Home 1.9 miles to Strip，sleeps 16	$61,363	$213	74%	4	2	31	$199	✅	❌	❌	Y / Y	⭐️ 4.5 (81)
4b/3b Rock N Roll Glam house, close to strip	$64,077	$304	56%	4	3	3	$180	✅	❌	✅	Y / Y	⭐️ 4.5 (31)
Lux 1 Story, 4BR Home w Pool, Spa, near LV Strip	$66,724	$348	52%	4	2	3	$400	✅	✅	❌	Y / Y	⭐️ 5 (25)
Pool and Spa property. Great for Families	$88,423	$425	56%	4	2	2	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (44)
#83 Vegas Spot w/Pool & Spa: mins to LV Strip/LAS	$68,000	$412	42%	4	3	1	$355	✅	✅	✅	Y / Y	⭐️ 4.5 (8)
Entire 4 Beds Home with Pool, 10 min to the Strip	$57,426	$202	70%	4	2	2	$170	✅	❌	✅	Y / Y	⭐️ 5 (135)
8mins to Strip Vintage Oasis w Private Pools	$81,696	$555	40%	4	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.2 (12)
Spacious- Near the strip, 4 Bdr 4-Bth pool, Jacuzz	$102,978	$359	77%	4	3.5	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (27)
Home Near Airport & Las Vegas Strip/Pool	$73,221	$219	88%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (250)
#65 Family Haven w/Pool&Spa: mins to LAS/LVStrip	$134,354	$655	54%	4	2.5	3	$435	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
#71 EPIC Villa w/Pool&Spa:mins to LV Strip/GrnVlly	$99,044	$581	43%	4	2.5	1	$435	✅	✅	✅	Y / Y	⭐️ 5 (24)
#64 Vegas Oasis Pool & Spa w/BBQ: Mins to LV Strip	$138,252	$575	62%	4	2.5	1	$365	✅	✅	✅	Y / Y	⭐️ 4.5 (24)
Spacious pool & yard, close to convention & Strip	$143,171	$425	91%	4	4	30	$250	✅	❌	✅	Y / Y	⭐️ 5 (210)
4BR Corner House w/ TVs, Backyard, 2.3mi to Strip	$24,941	$158	37%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (91)

Return Metrics

128.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,934	$27,869	$41,804	$55,738	$69,673	$139,347	$418,041
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	$13,934	$27,869	$41,804	$55,738	$69,673	$139,347	$418,041

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

128.43%

Payback Period Days

284

Return on Investment

128.43%

1489 Santa Anita Dr Las Vegas, Nevada, 89119

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$74,638

Annual Revenue

BNBCalc predicts this property will get $335 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$75,187

Avg annual revenue

61%

Avg occupancy rate

$335

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

$25k

$65k

$100k

$145k

$13,935

Profit

Revenue

$74,638

Operating Expenses

$21,703

Operating Income

$52,935

Net Effective Rent

$39,000

Profit (Cash Flow)

$13,935

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

128.43%

Payback Period Days

284