BNBCalc Short Term Rental Investment Analysis 3930 University Center Dr 906, Las Vegas, NV 89119

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$22,130

Profit (Cash Flow)

$5,573

Cap Rate

Infinity%

Annual Revenue

$22,130

AirDNA projects $127/night at 59% occupancy ($27,367). Airbtics projects $83/night at 73% occupancy ($22,130). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $83 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,391	$23,463	$25,470	$31,422
Occupancy	52%	89%	100%	100%
Nightly Rate	$50	$88	$110	$126

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
30% Off Special - Cozy Townhouse By Strip	$31,254	$92	79%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
Vacation Style Spacious Flat in VEGAS w/Parking	$13,118	$128	28%	1	2	2	$50	❌	✅	❌	Y / Y	⭐️ 4.3 (0)
Entire and good apartment	$25,229	$50	100%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.5 (208)
Luxe Las Vegas Apt in Heart of the Strip	$25,254	$126	52%	1	1	14	$80	✅	❌	❌	Y / Y	⭐️ 4.7 (25)
Entire 1 bedroom near convention center/strip	$18,300	$50	100%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 4.8 (50)
Good Entire Apartment near Convention Center	$18,666	$51	100%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 4.6 (68)
Great Apt near the Strip / Las Vegas blvd	$25,543	$50	99%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.5 (241)
The View. Fresh, and comfortable	$32,940	$90	100%	1	2	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
Upstairs Studio 2 miles from Las Vegas Strip	$21,697	$86	54%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (171)
Awesome 1 Bedroom Flat Near Strip \| Secure Parking	$8,916	$116	21%	1	1	2	$50	❌	✅	❌	Y / Y	⭐️ 4.7 (26)

Return Metrics

131.13% 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)	$5,573	$11,146	$16,719	$22,292	$27,866	$55,732	$167,196
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	$5,573	$11,146	$16,719	$22,292	$27,866	$55,732	$167,196

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

131.13%

Cap Rate

∞%

Return on Investment

131.13%

3930 University Center Dr 906 Las Vegas, NV, 89119

1 bed • 1 bath • 3 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$5,573

Annual Profit

Infinity%

Cap Rate

131.1%

Cash on Cash

$22,130

Annual Revenue

BNBCalc predicts this property will get $83 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$22,091

Avg annual revenue

73%

Avg occupancy rate

$83

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

$10k

$15k

$25k

$35k

$5,573

Profit

Revenue

$22,130

Operating Expenses

$16,557

Operating Income

$5,573

Mortgage & Taxes

Profit (Cash Flow)

$5,573

$4,250

Cash Investment

Down Payment

Renos & Furnishing

$4,250

Closing Costs

Total

$4,250

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

131.13%

Cap Rate

∞%

Return on Investment

131.13%

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

Your total deduction

-$4,987

Your adjusted annual income

$150,000 - -$4,987 = $154,987

Taxes on $154,987 (30%)

$46,496

Your old tax bill

$45,000

Your new tax bill

$46,496

Estimated tax savings

-$1,496

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: N/A

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: -