3948 Applecrest St Las Vegas, NV, 89108
3 bed β’ 2 bath β’ 9 guests
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.
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -