BNBCalc Short Term Rental Investment Analysis 2110 Los Feliz St 1097, Las Vegas, NV 89156

2 bed • 2 bath • 6 guests • $1,150

BNB

Calc

Annual Revenue

$39,534

Profit (Cash Flow)

$20,637

Cap Rate

1801.3%

Annual Revenue

$39,534

AirDNA projects $246/night at 44% occupancy ($39,534). Airbtics projects $164/night at 41% occupancy ($24,559). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 44% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,375	$20,751	$38,790	$54,617
Occupancy	27%	34%	59%	64%
Nightly Rate	$140	$161	$175	$226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
2b/2b Condominium	$32,144	$134	64%	2	2	3	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Studio with kitchen in Las Vegas	$21,670	$92	62%	2	1	1	$25	❌	❌	✅	N / N	⭐️ 4.8 (73)
property for rent is the house	$30,354	$160	51%	2	1	1	$120	✅	❌	✅	Y / Y	⭐️ 5 (1)
Game Room House Theme in Las Vegas CloseTo Strip	$22,151	$178	34%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Game House In Las Vegas	$23,239	$169	34%	2	1	2	$199	✅	❌	❌	Y / Y	⭐️ 3 (2)
Adorable peaceful condo	$31,267	$113	72%	2	2	2	$70	✅	✅	✅	Y / Y	⭐️ 4.7 (21)

Return Metrics

305.07% 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)	$20,637	$41,274	$61,911	$82,548	$103,185	$206,370	$619,110
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$920	$920	$920	$920	$920	$920	$920
Down Payment	$230	$230	$230	$230	$230	$230	$230
Property Appreciation	$34	$70	$106	$144	$183	$395	$1,641
Total Return	$21,821	$42,494	$63,167	$83,842	$104,518	$207,915	$621,901

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

305.07%

Cap Rate

1,801.26%

Return on Investment

305.75%

2110 Los Feliz St 1097 Las Vegas, NV, 89156

2 bed • 2 bath • 6 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

16902

Airbnb Investor Score

$20,637

Annual Profit

1801.3%

Cap Rate

305.1%

Cash on Cash

$39,534

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 44% occupancy.Projected nightly rate is $164/night at 41% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$24,074

Avg annual revenue

41%

Avg occupancy rate

$164

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

$10k

$20k

$25k

$35k

$20,637

Profit

Revenue

$39,534

Operating Expenses

$18,819

Operating Income

$20,715

Mortgage & Taxes

$78

Profit (Cash Flow)

$20,637

$6,765

Cash Investment

Down Payment

$230

Renos & Furnishing

$6,500

Closing Costs

$35

Total

$6,765

DSCR Ratio

Strong

267.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

305.07%

Cap Rate

1,801.26%

Return on Investment

305.75%

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

$55

Deductible property tax

$11

Your total deduction

-$19,626

Your adjusted annual income

$150,000 - -$19,626 = $169,626

Taxes on $169,626 (30%)

$50,888

Your old tax bill

$45,000

Your new tax bill

$50,888

Estimated tax savings

-$5,888

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

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: -