BNBCalc Short Term Rental Rental Arbitrage Analysis 222 E Karen Ave unit 1708, Las Vegas, NV 89109, USA

2 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$57,928

Profit (Cash Flow)

-$12,003

Cash on Cash Return

-237.7%

Annual Revenue

$57,928

AirDNA projects $305/night at 52% occupancy ($57,927).

BNB Calc projects a 52% occupancy rate, $305 rate per night.

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

Return Metrics

-237.68% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,002	-$24,005	-$36,008	-$48,011	-$60,014	-$120,029	-$360,087
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	-$12,002	-$24,005	-$36,008	-$48,011	-$60,014	-$120,029	-$360,087

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-237.68%

Payback Period Days

Return on Investment

-237.68%

222 E Karen Ave Las Vegas, Nevada, 89109

2 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$57,928

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,003

Profit

Revenue

$57,928

Operating Expenses

$18,931

Operating Income

$38,997

Net Effective Rent

$51,000

Profit (Cash Flow)

-$12,003

$5,050

Cash Investment

Renos & Furnishing

$700

Setup Costs

$4,350

Total

$5,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-237.68%

Payback Period Days