BNBCalc Short Term Rental Investment Analysis 2937 Billy Casper Dr, Las Vegas, NV 89134

2 bed • 1 bath • 6 guests • $1,350,000

BNB

Calc

Annual Revenue

$21,016

Profit (Cash Flow)

-$86,463

Cap Rate

0.3%

Annual Revenue

$21,016

AirDNA projects $264/night at 70% occupancy ($67,497). Airbtics projects $137/night at 42% occupancy ($21,016). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 42% occupancy rate, $137 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$8,381	$20,038	$25,900	$31,528
Occupancy	24%	43%	56%	62%
Nightly Rate	$97	$107	$127	$201

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Road Trip Haven! Mins to RedRedCyn/NV 95/LVStrip	$26,616	$132	47%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (317)
Gated modern exquisite condo w/duel master suites	$36,515	$184	44%	2	2	2	$159	✅	✅	❌	Y / Y	⭐️ 4.9 (152)
2 bedroom fully remodel condo next to traderJoe's	$30,975	$91	93%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (31)
Sunny Summerlin Home 3bd 2.5ba	$17,620	$112	43%	2	3	3	$0	❌	❌	✅	Y / Y	⭐️ 4 (2)
Cozy and lovely 2 bed 2 bath condo.	$22,457	$104	59%	2	2	31	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (5)
Condo in Las Vegas (Single level home)	$23,753	$110	59%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)

Return Metrics

-27.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$86,462	-$172,925	-$259,388	-$345,850	-$432,313	-$864,627	-$2,593,881
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000	$1,080,000
Down Payment	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000	$270,000
Property Appreciation	$40,500	$82,215	$125,181	$169,436	$215,020	$464,287	$1,926,804
Total Return	$1,304,037	$1,259,289	$1,215,793	$1,173,586	$1,132,706	$949,660	$682,923

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.29%

Cap Rate

0.34%

Return on Investment

-10.32%

2937 Billy Casper Dr Las Vegas, NV, 89134

2 bed • 1 bath • 6 guests

Purchase Price

Est. $6,475/mo

This property is for sale!

Contact Agent

-113

Airbnb Investor Score

-$86,462

Annual Profit

0.3%

Cap Rate

-27.3%

Cash on Cash

$21,016

Annual Revenue

This property is projected to be in the top 59% revenue percentile compared to similar properties nearby.
Projected nightly rate is $264/night at 70% occupancy.Projected nightly rate is $137/night at 42% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$18,932

Avg annual revenue

42%

Avg occupancy rate

$137

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$15k

$25k

$40k

-$86,463

Profit

Revenue

$21,016

Operating Expenses

$16,412

Operating Income

$4,604

Mortgage & Taxes

$91,067

Profit (Cash Flow)

-$86,463

$316,750

Cash Investment

Down Payment

$270,000

Renos & Furnishing

$6,250

Closing Costs

$40,500

Total

$316,750

DSCR Ratio

Weak

0.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-27.29%

Cap Rate

0.34%

Return on Investment

-10.32%

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

$64,072

Deductible property tax

$13,365

Your total deduction

$221,067

Your adjusted annual income

$150,000 - $221,067 = -$71,067

Taxes on -$71,067 (30%)

-$21,320

Your old tax bill

$45,000

Your new tax bill

-$21,320

Estimated tax savings

$66,320

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -