BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1913 Birch St Las Vegas NV 89102

3 bed • 3 bath • 6 guests • $637,100

BNB

Calc

Annual Revenue

$97,235

Profit (Cash Flow)

$27,938

Cap Rate

11.1%

Annual Revenue

$97,235

AirDNA projects $459/night at 58% occupancy ($97,235). Airbtics projects $238/night at 58% occupancy ($50,418). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $459 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,655$48,728$88,927$146,384
Occupancy36%63%79%89%
Nightly Rate$153$204$299$440

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Adorable home only few miles from the Strip

No image available

$37,459
$154
63%
322$150✅❌❌Y / Y⭐️ 4.3 (267)
3BR•CONDO•walktoSTRIP•summer•Sale50%OFF•POOLDAYS

No image available

$26,101
$227
30%
322$168✅❌✅Y / Y⭐️ 4.7 (22)
Fresh backyard update! Close to Strip & licensed

No image available

$53,927
$338
39%
322$299✅❌❌Y / Y⭐️ 4.8 (105)
Mid Century Modern Hidden Oasis

No image available

$59,076
$234
67%
322$130❌❌✅Y / Y⭐️ 4.6 (152)
*FUN* POOL* GRILL*GREAT LOCATION*PRIVATE*FAMILY

No image available

$64,655
$188
91%
322$120✅❌❌Y / Y⭐️ 4.9 (490)
Fast Wi-Fi, Fast EV charger, 5 min to the strip!

No image available

$30,874
$119
65%
322$150❌❌❌Y / Y⭐️ 5 (241)
Vintage Gem - Downtown with Private Yard

No image available

$81,490
$326
67%
323$140✅✅❌Y / Y⭐️ 4.7 (139)
House 5 min to the Strip w/ 3 Beds 2 Baths

No image available

$50,763
$147
89%
322$179❌❌✅Y / Y⭐️ 4.8 (66)
Amazing Lux Stay! w/ heated Pool 10min to Strip

No image available

$44,070
$122
90%
312$160✅✅❌Y / Y⭐️ 4.8 (127)
Quiet 3 bedroom walking distance to Las Vegas Blvd

No image available

$34,124
$137
64%
321$200✅❌❌Y / Y⭐️ 4.7 (51)
2mi Strip Oasis: 7 Beds, Free Parking, Coffee/Tea

No image available

$61,937
$339
48%
322$220✅❌❌Y / Y⭐️ 5 (19)
3BR•CONDO•Sphere•FestivaL•LVCC•priceDROP50%•SALE

No image available

$29,378
$225
33%
322$168✅❌✅Y / Y⭐️ 4.7 (106)
3BR•Strip•PoolallDAY•Sphere•LVCC•BestPrice•SALE40%

No image available

$23,779
$200
30%
322$167✅❌❌Y / Y⭐️ 4.8 (75)
3BR•CONDO•STRIP•LVCC•PoolwithToys•Sale50%Off•BEST

No image available

$22,948
$194
30%
322$168✅❌❌Y / Y⭐️ 4.8 (30)
Stunning 3Br Home, 5 miles to Downtown LV & Strip1

No image available

$51,544
$158
84%
322$209❌❌❌Y / Y⭐️ 4.9 (95)
Your home away from home awaits!

No image available

$46,491
$138
89%
323$200❌❌✅Y / Y⭐️ 4.8 (322)
Home Away from Home.

No image available

$142,479
$535
72%
331$374✅❌❌Y / Y⭐️ 4.5 (56)
Las Vegas Elegance! Pool Table & Sparkling Pool!

No image available

$74,321
$222
82%
331$370✅✅❌Y / Y⭐️ 5 (3)
3BR•Condo•LifeisBeauty•STRIP•LVCC•BESTPrice•SALE

No image available

$30,575
$215
35%
322$168✅❌✅Y / Y⭐️ 4.6 (146)
3 bedrooms in Center of Vegas

No image available

$82,618
$468
48%
323$150❌❌❌Y / Y⭐️ 5 (9)
The Sweet Home|Central Located|Perfect for Family

No image available

$137,193
$399
92%
321$169❌❌❌Y / Y⭐️ 4.8 (30)
NEAR THE STRIP with 3B1.5B Attached Direct Parking

No image available

$32,442
$147
56%
323$199❌❌❌Y / Y⭐️ 4.5 (19)
Downtown Luxury w/ **HEATED POOL**

No image available

$55,046
$188
80%
3231$150✅❌❌Y / Y⭐️ 5 (28)
Mid-century Home near Strip/Downtown w/Heated Pool

No image available

$123,810
$485
68%
332$275✅❌❌Y / Y⭐️ 5 (30)
3 RM 2 BTH Near Strip, Stadium, Airport, DWNTWN

No image available

$38,379
$214
49%
3230$300❌❌❌Y / Y⭐️ 4.8 (45)
HotelBNB! Lux home with strip view and pool!

No image available

$52,022
$206
69%
3490$400✅❌✅Y / Y⭐️ 5 (4)
Mid Century Modern Home for a Very Vegas Getaway

No image available

$18,970
$73
71%
3230$150❌❌✅Y / Y⭐️ 4.8 (13)
Cozy Villa *Pool*View*2mile to strip

No image available

$28,940
$151
50%
324$150✅❌❌Y / Y⭐️ 4.6 (6)
$10Uber 2mi Strip Pool Sleeps 11 FREE Parking!

No image available

$56,917
$291
51%
322$220✅❌❌Y / Y⭐️ 5 (1)
Casa Edna

No image available

$31,314
$93
92%
3130$215❌❌✅Y / Y⭐️ 4.8 (25)
Downtown Vegas Adventures 1/2 mile from Strip!

No image available

$111,960
$437
70%
3230$160❌❌❌Y / Y⭐️ 5 (42)
" 5 min to the Strip, Cozy home as your own home "

No image available

$47,419
$164
79%
3230$150❌❌✅Y / Y⭐️ 5 (10)
NO Cleaning Fee + KING Sized Bed: Sin City Escape

No image available

$52,951
$391
37%
322$0✅❌❌N / Y⭐️ 5 (1)
#76 Vegas Baby! Mins to Strip/Dwtn/LV Conv Center!

No image available

$95,382
$511
51%
331$0❌❌✅Y / Y⭐️ 4.2 (10)
3 bedroom pool home minutes to strip & downtown

No image available

$34,687
$117
81%
3230$500✅❌✅Y / Y⭐️ 4.8 (67)

Return Metrics

17.99% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$27,937$55,875$83,813$111,751$139,689$279,379$838,137
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$509,680$509,680$509,680$509,680$509,680$509,680$509,680
Down Payment$127,420$127,420$127,420$127,420$127,420$127,420$127,420
Property Appreciation$19,113$38,799$59,076$79,961$101,473$219,109$909,308
Total Return$684,150$731,775$779,990$828,813$878,263$1,135,588$2,384,546

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.99%

Cap Rate

11.13%

Return on Investment

34.33%

property-location

1913 Birch St Las Vegas NV 89102 Las Vegas, NV, 89102

3 bed • 3 bath • 6 guests

Est. $3,056/mo

Agent

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.65

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%

Profit (Cummulative)

$27,938

$509,680

$8,750

$19,113

$0

Total Gain

$53,310

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

$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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
3201 Plaza De Rafael332,598-6,5341978$0-
2816 Richfield Blvd321,567-6,0981963$0-
2718 Colanthe Ave322,349-9,1481962$845,000-
1913 Plaza De La Cruz333,133-5,6631980$0-
1912 Plaza De La Cruz332,414-5,6631980$0-
1908 Plaza De La Cruz332,343-5,2271980$0-
2120 Plaza Del Fuentes221,775-5,2271976$638,00015
1908 Calanda Ct433,395-10,4542016$0-
2713 Colanthe Ave322,331-9,5831963$0-
1705 Birch St321,864-10,4541955$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