BNBCalc Short Term Rental Rental Arbitrage Analysis 2200 South Fort Apache Road, Las Vegas, NV, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$104,664

Profit (Cash Flow)

$59,091

Cash on Cash Return

488.4%

Annual Revenue

$104,664

AirDNA projects $398/night at 72% occupancy ($104,664).

BNB Calc projects a 72% occupancy rate, $398 rate per night.

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

Return Metrics

488.35% 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)	$59,091	$118,182	$177,273	$236,364	$295,455	$590,911	$1,772,735
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	$59,091	$118,182	$177,273	$236,364	$295,455	$590,911	$1,772,735

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

488.35%

Payback Period Days

Return on Investment

488.35%

2200 S Fort Apache Rd Las Vegas, Nevada, 89117

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$104,664

Annual Revenue

Projected nightly rate is $398/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$59,091

Profit

Revenue

$104,664

Operating Expenses

$15,573

Operating Income

$89,091

Net Effective Rent

$30,000

Profit (Cash Flow)

$59,091

$12,100

Cash Investment

Renos & Furnishing

$7,000

Setup Costs

$5,100

Total

$12,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

488.35%

Payback Period Days