2405 W Serene Ave 236 Las Vegas, NV, 89123
2 bed β’ 1 bath β’ 6 guests
Est. $1,674/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$9,869
Annual Profit
9.6%
Cap Rate
11.4%
Cash on Cash
$54,129
Annual Revenue
This property is projected to be in the top 55% revenue percentile compared to similar properties nearby.
Projected nightly rate is $220/night at 62% occupancy.Projected nightly rate is $260/night at 57% occupancy.
Top 41% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$53,270
Avg annual revenue
57%
Avg occupancy rate
$260
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$50k
$85k
$125k
Sign up to see the data on 10 all comparables
$9,870
Profit
Revenue
$54,129
Operating Expenses
$20,717
Operating Income
$33,412
Mortgage & Taxes
$23,542
Profit (Cash Flow)
$9,870
$86,520
Cash Investment
Down Payment
$69,800
Renos & Furnishing
$6,250
Closing Costs
$10,470
Total
$86,520
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.4%
Cap Rate
9.57%
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
$16,564
Deductible property tax
$3,455
Your total deduction
$25,567
Your adjusted annual income
$150,000 - $25,567 = $124,433
Taxes on $124,433 (30%)
$37,330
Your old tax bill
$45,000
Your new tax bill
$37,330
Estimated tax savings
$7,670
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: -