1913 Birch St Las Vegas NV 89102 Las Vegas, NV, 89102
3 bed • 3 bath • 6 guests
Est. $3,056/mo

Inquire about this property
Contact Agent
$637,100
Zestimate
$97,235
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $459/night at 58% occupancy ($97,235.25). Airbtics projects $238/night at 58% occupancy ($50,418).
Top 53% of comparables
Top 8% 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.
$51,482
Avg annual revenue
58%
Avg occupancy rate
$238
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$100k
$145k
Sign up to see the data on 40 all comparables
$27,938
Profit
Revenue
$97,235
Operating Expenses
$26,321
Operating Income
$70,915
Mortgage & Taxes
$42,977
Profit (Cash Flow)
$27,938
$155,283
Cash Investment
Down Payment
$127,420
Renos & Furnishing
$8,750
Closing Costs
$19,113
Total
$155,283
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.99%
Cap Rate
11.13%
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
$30,237
Deductible property tax
$6,307
Your total deduction
$36,386
Your adjusted annual income
$150,000 - $36,386 = $113,614
Taxes on $113,614 (30%)
$34,084
Your old tax bill
$45,000
Your new tax bill
$34,084
Estimated tax savings
$10,916
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:
11,326 sqft
Year built:
1963
Size:
2,862 sqft
Type:
SFR
Parking:
2
Heating:
Forced Air Unit
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
3201 Plaza De Rafael | 3 | 3 | 2,598 | - | 6,534 | 1978 | $0 | - |
2816 Richfield Blvd | 3 | 2 | 1,567 | - | 6,098 | 1963 | $0 | - |
2718 Colanthe Ave | 3 | 2 | 2,349 | - | 9,148 | 1962 | $845,000 | - |
1913 Plaza De La Cruz | 3 | 3 | 3,133 | - | 5,663 | 1980 | $0 | - |
1912 Plaza De La Cruz | 3 | 3 | 2,414 | - | 5,663 | 1980 | $0 | - |
1908 Plaza De La Cruz | 3 | 3 | 2,343 | - | 5,227 | 1980 | $0 | - |
2120 Plaza Del Fuentes | 2 | 2 | 1,775 | - | 5,227 | 1976 | $638,000 | 15 |
1908 Calanda Ct | 4 | 3 | 3,395 | - | 10,454 | 2016 | $0 | - |
2713 Colanthe Ave | 3 | 2 | 2,331 | - | 9,583 | 1963 | $0 | - |
1705 Birch St | 3 | 2 | 1,864 | - | 10,454 | 1955 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 11,326 sqft
- Building area: 2,862 sqft
- Garage: No
- Heating: Forced air unit
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 162-04-312-059
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $125,024
- County Est. Land Value: $136,000
- Assessed Land Value: $47,600
- County Est. Structure Value: $221,211
Market Estimate: -
Schools
- Elementary School: Howard Wasden Elementary School with 5/10 star rating
- Middle School: Hyde Park Middle School with 7/10 star rating
- High School: Ed W Clark High School with 4/10 star rating