BNBCalc Short Term Rental Investment Analysis 3179 Bel Air Dr, Las Vegas, NV 89109, USA

3 bed • 3 bath • 12 guests • $529,000

BNB

Calc

Annual Revenue

$110,848

Profit (Cash Flow)

$77,539

Cap Rate

15.8%

Annual Revenue

$110,848

AirDNA projects $341/night at 56% occupancy ($69,746).

BNB Calc projects a 89% occupancy rate, $341 rate per night.

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

Return Metrics

14% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$77,538	$155,077	$232,616	$310,154	$387,693	$775,386	$2,326,160
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$529,000	$529,000	$529,000	$529,000	$529,000	$529,000	$529,000
Property Appreciation	$15,870	$32,216	$49,052	$66,394	$84,255	$181,931	$755,021
Total Return	$622,408	$716,293	$810,668	$905,548	$1,000,949	$1,486,318	$3,610,182

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14%

Cap Rate

15.75%

Return on Investment

16.87%

3179 Bel Air Dr Las Vegas, Nevada, 89109-1591

3 bed • 3 bath • 12 guests

Purchase Price

Est. $2,537/mo

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$110,848

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$77,539

Profit

Revenue

$110,848

Operating Expenses

$27,490

Operating Income

$83,358

Mortgage & Taxes

$5,819

Profit (Cash Flow)

$77,539

$553,620

Cash Investment

Down Payment

$529,000

Renos & Furnishing

$8,750

Closing Costs

$15,870

Total

$553,620

DSCR Ratio

Strong

14.33

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14%

Cap Rate

15.75%

Return on Investment

16.87%

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

Deductible property tax

$5,819

Your total deduction

-$18,583

Your adjusted annual income

$150,000 - -$18,583 = $168,583

Taxes on $168,583 (30%)

$50,575

Your old tax bill

$45,000

Your new tax bill

$50,575

Estimated tax savings

-$5,575

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com