BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3948 Applecrest St, Las Vegas, NV 89108

3 bed β€’ 2 bath β€’ 9 guests β€’ $369,900

BNB

Calc

Annual Revenue

$58,907

Profit (Cash Flow)

$12,616

Cap Rate

10.2%

Annual Revenue

$58,907

AirDNA projects $290/night at 64% occupancy ($67,789). Airbtics projects $256/night at 63% occupancy ($58,906). Airbtics predicts this property will perform in the 57% revenue percentile

BNB Calc projects a 63% occupancy rate, $256 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,911$55,687$70,461$73,143
Occupancy51%67%79%82%
Nightly Rate$180$236$278$403

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Boho-Chic 3-Bedroom Home w heated pool & Hot Tub!

No image available

$75,070
$387
53%
3330$0βœ…βœ…βŒY / Y⭐️ 4.9 (40)
Beautiful Energetic 3 King Bedroom Home w Pool

No image available

$72,633
$245
81%
332$0βœ…βŒβŒY / Y⭐️ 4.8 (16)
Stay and Play in Your Own Desert Mirage

No image available

$63,948
$192
91%
323$0❌❌❌Y / Y⭐️ 5 (151)
Entire House - Marinas Dream Home - Full House

No image available

$28,504
$177
44%
332$0❌❌❌Y / Y⭐️ 4.9 (33)
Large modern house with 1st floor master suite

No image available

$57,243
$230
68%
332$0❌❌❌Y / Y⭐️ 4.9 (53)
beautiful Las Vegas pool home

No image available

$54,131
$290
51%
331$0βœ…βŒβŒY / Y⭐️ 5 (3)
MASSAGE CHAIR! KING BED! EV CHARGER! RAIN SHOWER!

No image available

$41,791
$144
74%
3230$169❌❌❌Y / Y⭐️ 4.8 (46)
Blissful Pool House 7mi to Strip

No image available

$72,929
$243
82%
322$0βœ…βœ…βœ…Y / Y⭐️ 5 (59)
3 Bedroom/3 Bathroom Home w/ Parking, Wifi, Washer

No image available

$26,908
$107
67%
3330$250βŒβŒβœ…Y / Y⭐️ 4.8 (4)

Return Metrics

13.48% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,616$25,232$37,849$50,465$63,082$126,164$378,492
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$295,920$295,920$295,920$295,920$295,920$295,920$295,920
Down Payment$73,980$73,980$73,980$73,980$73,980$73,980$73,980
Property Appreciation$11,097$22,526$34,299$46,425$58,915$127,214$527,944
Total Return$393,613$417,659$442,048$466,791$491,897$623,278$1,276,336

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.48%

Cap Rate

10.15%

Return on Investment

29.22%

property-location

3948 Applecrest St Las Vegas, NV, 89108

3 bed β€’ 2 bath β€’ 9 guests

Est. $1,774/mo

Agent

This property is for sale!

Contact Agent

85

Airbnb Investor Score

$12,616

Annual Profit

10.2%

Cap Rate

13.5%

Cash on Cash

$58,907

Annual Revenue

This property is projected to be in the top 57% revenue percentile compared to similar properties nearby.
Projected nightly rate is $290/night at 64% occupancy.Projected nightly rate is $256/night at 63% occupancy.

Top 51% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$53,542

Avg annual revenue

63%

Avg occupancy rate

$256

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$40k

$60k

$75k

Sign up to see the data on 10 all comparables

$12,616

Profit

Revenue

$58,907

Operating Expenses

$21,338

Operating Income

$37,569

Mortgage & Taxes

$24,952

Profit (Cash Flow)

$12,616

$93,577

Cash Investment

Down Payment

$73,980

Renos & Furnishing

$8,500

Closing Costs

$11,097

Total

$93,577

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

13.48%

Cap Rate

10.15%

Profit (Cummulative)

$12,616

$295,920

$8,500

$11,097

$0

Total Gain

$27,347

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

$17,556

Deductible property tax

$3,662

Your total deduction

$25,202

Your adjusted annual income

$150,000 - $25,202 = $124,798


Taxes on $124,798 (30%)

$37,439

Your old tax bill

$45,000

Your new tax bill

$37,439


Estimated tax savings

$7,561

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: -