BNBCalc Short Term Rental Rental Arbitrage Analysis 3931 Argent Star Ct, Las Vegas, NV, 89147

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$56,167

Profit (Cash Flow)

-$29,135

Cash on Cash Return

-338.8%

Annual Revenue

$56,167

AirDNA projects $235/night at 75% occupancy ($64,374). Airbtics projects $233/night at 66% occupancy ($56,167). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $233 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,699	$54,093	$83,770	$137,635
Occupancy	50%	68%	86%	95%
Nightly Rate	$163	$211	$258	$386

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Single Story, 3 Bedroom Home	$47,159	$151	82%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (244)
Amazing heated pool and hot tub in private house	$66,009	$212	83%	3	2.5	31	$179	✅	✅	✅	Y / Y	⭐️ 4.5 (78)
LV Villa	$62,447	$191	87%	3	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (51)
W GAME HOUSE a	$41,047	$240	43%	3	2	1	$130	✅	❌	❌	Y / N	⭐️ 4.5 (48)
3 Bed 1 Bath - Zen Escape 15 Min from Strip!	$89,385	$246	96%	3	1	1	$180	✅	✅	✅	Y / Y	⭐️ 5 (21)
Pool, Billiards & BBQ Minutes to Strip & Red Rock!	$46,260	$186	60%	3	2	3	$270	✅	❌	✅	Y / Y	⭐️ 5 (70)
Big Pool 3bdr house Near LV Strip Remodeled Pets	$47,737	$212	57%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (217)
Fragrant Finnish Sauna&Pool with French Luxury 3br	$75,924	$258	79%	3	2.5	1	$189	✅	❌	✅	Y / Y	⭐️ 5 (56)
Chic & Modern Single Story 15Min to RedRock &Strip	$73,842	$196	100%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (186)
Charming 3 bedroom home with a relaxing Patio	$51,831	$157	81%	3	3	3	$249	✅	❌	✅	Y / Y	⭐️ 5 (160)
3 bd 2.5 baths with hot tub, mini golf, pool table	$43,519	$127	88%	3	2.5	2	$200	✅	✅	❌	Y / Y	⭐️ 4.5 (89)
Modern 3 bds house with pool in Las Vegas	$92,199	$260	96%	3	2.5	6	$350	✅	❌	✅	Y / Y	⭐️ 5 (78)
Spacious, lofted ceiling 3 bedroom with a Pool	$43,594	$277	43%	3	2	31	$220	✅	✅	✅	Y / Y	⭐️ 5 (47)
The Vegas Hideaway	$40,288	$128	86%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Vegas big Pool 3bdr house Garage 4x TV's Pets cozy	$46,647	$199	59%	3	2	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (15)
modern home near Las Vegas Strip over 2000 sqft	$47,786	$242	51%	3	2	3	$199	✅	❌	✅	Y / Y	⭐️ 4.9 (33)
Casa Vega your home in Las Vegas	$66,927	$230	78%	3	2.5	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (22)
Modern Home, Backyard Living	$115,978	$508	60%	3	2	30	$300	✅	✅	✅	Y / Y	⭐️ 5 (15)
Stylish retreat w/ Pool & Spa	$68,150	$196	95%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (32)
Stunning place for your vacation	$34,239	$187	48%	3	1	3	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (21)
Cheerful 3 BR 2 BA 2 car garage home in Las Vegas	$41,231	$129	86%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.3 (33)
Stunning 3 bdrm King w/Pool 10 min to Red Rock!	$114,983	$462	68%	3	2	30	$0	✅	✅	✅	Y / Y	⭐️ 5 (25)
Remodel, Modern 3BR house close to airport.	$77,592	$212	100%	3	2	30	$180	❌	❌	❌	Y / Y	⭐️ 5 (16)
Modern Design Home In Las Vegas	$21,968	$187	31%	3	2	31	$200	❌	❌	✅	Y / N	⭐️ 4.8 (5)
Gorgeous single story home 10-15 min. from strip	$31,227	$108	79%	3	2	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (156)
Cool house for adults and kids!	$54,688	$299	48%	3	3	2	$180	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Extended Stay 3 or 4 Beds Cozy Smart Home Living	$30,275	$79	94%	3	3	7	$220	❌	❌	✅	Y / Y	⭐️ 4.2 (21)
Beautiful single story home w/ pool	$22,891	$118	53%	3	2	30	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (57)
Beautiful Single Story Home	$68,934	$219	86%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Single Story w/ 4K beds,15min strip, conv, Airport	$48,423	$210	63%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (33)
Beautiful house 3-bedroom Pool & jacuzzi !	$52,880	$336	43%	3	2.5	3	$200	✅	✅	❌	Y / N	⭐️ 4.5 (14)
The Hideaway	$40,732	$159	70%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Resort Style 3Bd 2 1/2 Bath w Loft mins from strip	$101,670	$646	43%	3	3.5	3	$120	✅	✅	❌	Y / Y	⭐️ 5 (5)
Las Vegas 3BR Retreat: Monthly Stay Desert Oasis	$44,800	$180	68%	3	2	1	$419	❌	❌	❌	Y / Y	⭐️ 5 (1)
215 & Flamingo	$18,446	$84	60%	3	2	60	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Sunshine Ct: Stylish 3-Bedroom w Pool and Spa	$67,588	$324	57%	3	2	31	$280	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Pristine 3BR LV Home w/ Pool Table & Spacious Yard	$53,140	$165	88%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (6)

Return Metrics

-338.77% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$29,134	-$58,269	-$87,403	-$116,538	-$145,672	-$291,345	-$874,035
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	-$29,134	-$58,269	-$87,403	-$116,538	-$145,672	-$291,345	-$874,035

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-338.77%

Payback Period Days

Return on Investment

-338.77%

3931 Argent Star Ct Las Vegas, Nevada, 89147

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$56,167

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $235/night at 75% occupancy ($64,374.25). Airbtics projects $258/night at 66% occupancy ($56,167).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$54,062

Avg annual revenue

66%

Avg occupancy rate

$233

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

$15k

$45k

$80k

$115k

-$29,135

Profit

Revenue

$56,167

Operating Expenses

$19,302

Operating Income

$36,865

Net Effective Rent

$66,000

Profit (Cash Flow)

-$29,135

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-338.77%

Payback Period Days