BNBCalc Short Term Rental Rental Arbitrage Analysis 2789 Donatello Manor Pl, Henderson, NV 89044, USA

5 bed • 3 bath • 14 guests • $0

BNB

Calc

Annual Revenue

$100,837

Profit (Cash Flow)

$40,328

Cash on Cash Return

254.4%

Annual Revenue

$100,837

AirDNA projects $476/night at 58% occupancy ($100,836).

BNB Calc projects a 57.99999999999999% occupancy rate, $476 rate per night.

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

Return Metrics

254.43% 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)	$40,327	$80,655	$120,983	$161,311	$201,639	$403,278	$1,209,834
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	$40,327	$80,655	$120,983	$161,311	$201,639	$403,278	$1,209,834

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

254.43%

Payback Period Days

143

Return on Investment

254.43%

2789 Donatello Manor Pl Henderson, Nevada, 89044

5 bed • 3 bath • 14 guests

Monthly Rent

Inquire about this property

Contact Agent

Henderson

Guide

Zoning

Market

Guide

Laws

Market Data

$100,837

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,328

Profit

Revenue

$100,837

Operating Expenses

$24,509

Operating Income

$76,328

Net Effective Rent

$36,000

Profit (Cash Flow)

$40,328

$15,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$3,100

Total

$15,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

254.43%

Payback Period Days

143