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 2405 W Serene Ave 236, Las Vegas, NV 89123

2 bed β€’ 1 bath β€’ 6 guests β€’ $349,000

BNB

Calc

Annual Revenue

$54,129

Profit (Cash Flow)

$9,870

Cap Rate

9.6%

Annual Revenue

$54,129

AirDNA projects $220/night at 62% occupancy ($49,819). Airbtics projects $260/night at 57% occupancy ($54,129). Airbtics predicts this property will perform in the 55% revenue percentile

BNB Calc projects a 57% occupancy rate, $260 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,426$36,811$84,244$103,407
Occupancy39%49%81%100%
Nightly Rate$107$238$413$432

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
(1x46) Minutes from Allegiant Stadium!

No image available

$38,275
$69
100%
221$105❌❌❌Y / Y⭐️ 4.8 (175)
2rm, 2shwr, 5 min airport, 10 min Strip/Convention

No image available

$12,768
$101
31%
221$40βŒβŒβœ…N / Y⭐️ 4.2 (11)
MGM CORNER PENTHOUSE W/BALCONY AND HOT TUB CABANA

No image available

$82,130
$510
44%
231$0βœ…βœ…βœ…Y / Y⭐️ 4.2 (15)
MGM Signature 2BR/3BA Suite!

No image available

$84,949
$422
55%
232$0βœ…βŒβŒN / Y⭐️ 4.5 (120)
MGM Signature 2BR/3BA w/ Balcony

No image available

$100,867
$424
64%
232$125βœ…βŒβŒN / N⭐️ 4.7 (95)
Sky Suite Luxury Apartment

No image available

$18,842
$132
39%
211$0βŒβŒβœ…N / Y⭐️ 0 (0)
Modern Cozy and a vibe

No image available

$35,347
$111
87%
223$0❌❌❌Y / Y⭐️ 5 (1)
Rooftop Pool, Skybar Lounge, and Amazing Views: Ma

No image available

$126,270
$345
100%
223$0βœ…βœ…βŒY / Y⭐️ 0 (0)
StayVegas! Mins to Airport+Fast Wi-Fi+Free Parking

No image available

$16,298
$106
42%
222$0βŒβŒβœ…Y / Y⭐️ 4.9 (10)

Return Metrics

11.4% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,869$19,739$29,609$39,479$49,349$98,699$296,097
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$279,200$279,200$279,200$279,200$279,200$279,200$279,200
Down Payment$69,800$69,800$69,800$69,800$69,800$69,800$69,800
Property Appreciation$10,470$21,254$32,361$43,802$55,586$120,026$498,114
Total Return$369,339$389,993$410,971$432,282$453,936$567,726$1,143,212

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.4%

Cap Rate

9.57%

Return on Investment

27.47%

property-location

2405 W Serene Ave 236 Las Vegas, NV, 89123

2 bed β€’ 1 bath β€’ 6 guests

Est. $1,674/mo

Agent

This property is for sale!

Contact Agent

74

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.42

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%

Profit (Cummulative)

$9,870

$279,200

$6,250

$10,470

$0

Total Gain

$23,769

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

$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: -