BNBCalc Short Term Rental Investment Analysis 2937 Darby Falls Dr, Las Vegas, NV 89134

2 bed • 2 bath • 6 guests • $2,025

BNB

Calc

Annual Revenue

$56,489

Profit (Cash Flow)

$35,329

Cap Rate

1751.4%

Annual Revenue

$56,489

AirDNA projects $209/night at 74% occupancy ($56,488). Airbtics projects $138/night at 67% occupancy ($33,770). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 74% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,236	$35,249	$49,469	$66,779
Occupancy	56%	73%	78%	86%
Nightly Rate	$96	$128	$166	$203

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pleasant and relaxing house in Las Vegas	$69,109	$230	77%	2	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (100)
Perfect 2 Bedroom Pool House	$55,317	$202	72%	2	2	3	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (84)
Private 2 bedroom 2 bath condo	$40,990	$134	81%	2	2	1	$79	✅	✅	❌	Y / Y	⭐️ 4.8 (68)
Cozy 2-bedroom single story home	$41,533	$166	64%	2	2	2	$219	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Cozy Poolside Abode	$54,432	$153	92%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 4.5 (60)
Modern Peccole Ranch 2bed 2bath	$45,545	$145	84%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (47)
Beautiful Summerlin Home (The Lakes)	$35,400	$186	52%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (582)
Cozy 2BR/ 2BTH condo minutes from the Strip!	$56,294	$167	88%	2	2	1	$125	✅	✅	✅	Y / Y	⭐️ 4.9 (127)
Unit 7 3 qn beds 6 foldout sofabed Beautiful pool	$25,992	$200	31%	2	2	1	$300	✅	❌	✅	Y / Y	⭐️ 4.5 (52)
Private 2 bed 2 bath kitchen condo in Summerlin	$22,499	$119	50%	2	2	30	$80	✅	✅	❌	Y / Y	⭐️ 5 (80)
My Home is your Home ...!!! Welcome to Las Vegas..	$36,382	$112	86%	2	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Cozy 2 bed condo in Las Vegas	$29,060	$127	61%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
Rustic Bungalow Spacious and secure.	$27,629	$91	82%	2	1	5	$30	❌	❌	✅	N / Y	⭐️ 4.8 (74)
Gorgeous centrally located 2 bedroom condo!	$70,800	$202	93%	2	2	1	$110	✅	✅	✅	Y / Y	⭐️ 4.8 (120)
Cute Condo near Red Rock Casino	$33,727	$157	52%	2	2	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (25)
Gated Dual Master Suites LaundryOfficeDog Park	$21,616	$79	74%	2	3	30	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (25)
Lovely 2-bedroom condo- free parking on premises	$21,419	$76	76%	2	2	31	$150	✅	✅	❌	Y / Y	⭐️ 5 (7)
Lovely 2 bdr Condo in Summerlin!	$34,873	$136	68%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.2 (15)
Clean and cozy 2 bedroom condo	$29,719	$140	58%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (68)
Executive Summerlin Residence	$36,636	$130	77%	2	2	30	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (11)
Cute Las Vegas Condo near Red Rock Casino	$43,226	$199	55%	2	2	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (20)
2 Bedroom 2 Bathroom Condo	$27,996	$147	49%	2	2	2	$80	❌	✅	❌	Y / Y	⭐️ 4.8 (22)
Gorgeous Safe Gated Long Term Corporate Housing	$65,126	$217	82%	2	3	30	$99	✅	✅	✅	Y / Y	⭐️ 4.7 (7)
TPC Las Vegas Luxury Golf Condo M$ Views Book Now!	$24,756	$89	76%	2	2	30	$150	✅	✅	✅	Y / Y	⭐️ 4.8 (12)
Boho in Boca !	$19,223	$101	52%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Las Vegas Sweet Home 1 (The best discounts)	$26,817	$120	60%	2	1	3	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (30)
Beautiful quiet peaceful remodeled clean home	$36,585	$119	84%	2	2	31	$0	✅	✅	✅	Y / Y	⭐️ 4.8 (15)
Chic Vegas Retreat: Near Top Attractions	$90,540	$271	90%	2	3	1	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Summerlin Condo in Gated Community !	$20,588	$75	75%	2	1	31	$200	✅	✅	❌	Y / Y	⭐️ 4.7 (6)
v cozy two bedroom 2 bathroom	$17,692	$88	50%	2	2	2	$70	❌	❌	❌	Y / N	⭐️ 4.8 (12)
Beautiful Summerlin Condominium	$27,900	$99	77%	2	2	30	$300	✅	✅	❌	Y / Y	⭐️ 5 (9)
Modern & Cozy 2 BR/2 Bath Near Red Rock	$38,042	$141	72%	2	2	2	$110	✅	✅	❌	Y / Y	⭐️ 4.9 (26)
Joes quiet, comfortable condo in Summerlin.	$20,862	$76	75%	2	2	30	$79	✅	✅	❌	Y / Y	⭐️ 4.7 (36)
2 bedroom beauty	$32,961	$237	38%	2	2	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (99)
Great Location, very quiet and private.	$27,652	$97	77%	2	2	31	$150	✅	❌	✅	Y / Y	⭐️ 5 (7)
Divine 2 Bedroom / 2 Bath Condo with Amenities	$24,981	$91	75%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 4.7 (28)
h cozy two bedroom 2 bathroom	$20,855	$88	61%	2	2	1	$70	❌	❌	❌	Y / Y	⭐️ 4.4 (12)
Enchanting 2 Bedroom / 2 Bath Condo with Amenities	$19,610	$94	57%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Lovely 2BR/2BA Apartment W/Pool Gym Balcony	$27,627	$111	68%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (19)

Return Metrics

507.17% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,328	$70,657	$105,985	$141,314	$176,642	$353,285	$1,059,855
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,620	$1,620	$1,620	$1,620	$1,620	$1,620	$1,620
Down Payment	$405	$405	$405	$405	$405	$405	$405
Property Appreciation	$60	$123	$187	$254	$322	$696	$2,890
Total Return	$37,414	$72,805	$108,198	$143,593	$178,990	$356,006	$1,064,770

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

507.17%

Cap Rate

1,751.36%

Return on Investment

508.33%

2937 Darby Falls Dr Las Vegas, NV, 89134

2 bed • 2 bath • 6 guests

Purchase Price

Est. $10/mo

This property is for sale!

Contact Agent

17001

Airbnb Investor Score

$35,328

Annual Profit

1751.4%

Cap Rate

507.2%

Cash on Cash

$56,489

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $209/night at 74% occupancy.Projected nightly rate is $138/night at 67% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$35,258

Avg annual revenue

67%

Avg occupancy rate

$138

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

$35k

$60k

$90k

$35,329

Profit

Revenue

$56,489

Operating Expenses

$21,024

Operating Income

$35,465

Mortgage & Taxes

$137

Profit (Cash Flow)

$35,329

$6,966

Cash Investment

Down Payment

$405

Renos & Furnishing

$6,500

Closing Costs

$61

Total

$6,966

DSCR Ratio

Strong

259.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

507.17%

Cap Rate

1,751.36%

Return on Investment

508.33%

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

$96

Deductible property tax

$20

Your total deduction

-$34,231

Your adjusted annual income

$150,000 - -$34,231 = $184,231

Taxes on $184,231 (30%)

$55,269

Your old tax bill

$45,000

Your new tax bill

$55,269

Estimated tax savings

-$10,269

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: -