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

3 bed • 2 bath • 9 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$41,911	$55,687	$70,461	$73,143
Occupancy	51%	67%	79%	82%
Nightly Rate	$180	$236	$278	$403

Seasonality (Profit by Month)

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!	$75,070	$387	53%	3	3	30	$0	✅	✅	❌	Y / Y	⭐️ 4.9 (40)
Beautiful Energetic 3 King Bedroom Home w Pool	$72,633	$245	81%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Stay and Play in Your Own Desert Mirage	$63,948	$192	91%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (151)
Entire House - Marinas Dream Home - Full House	$28,504	$177	44%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Large modern house with 1st floor master suite	$57,243	$230	68%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
beautiful Las Vegas pool home	$54,131	$290	51%	3	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
MASSAGE CHAIR! KING BED! EV CHARGER! RAIN SHOWER!	$41,791	$144	74%	3	2	30	$169	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Blissful Pool House 7mi to Strip	$72,929	$243	82%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (59)
3 Bedroom/3 Bathroom Home w/ Parking, Wifi, Washer	$26,908	$107	67%	3	3	30	$250	❌	❌	✅	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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

13.48%

Cap Rate

10.15%

Return on Investment

29.22%

3948 Applecrest St Las Vegas, NV, 89108

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,774/mo

This property is for sale!

Contact Agent

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.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 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

$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

Revenue Appreciation

Cash on Cash Return

13.48%

Cap Rate

10.15%

Return on Investment

29.22%

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: -