BNBCalc Short Term Rental Investment Analysis 4004 Torsby Pl, Las Vegas, NV 89119

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$26,232

Profit (Cash Flow)

$9,142

Cap Rate

Infinity%

Annual Revenue

$26,232

AirDNA projects $174/night at 58% occupancy ($36,860). Airbtics projects $114/night at 63% occupancy ($26,231). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 63% occupancy rate, $114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,131	$27,708	$36,342	$37,682
Occupancy	53%	64%	71%	78%
Nightly Rate	$91	$112	$136	$147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1 Mile from the Las Vegas Strip, 2 bed apt (3)	$40,265	$138	71%	2	1	3	$120	❌	❌	❌	N / Y	⭐️ 4.7 (99)
1 Mile from Las Vegas Strip, 2 bedroom apt (4)	$36,947	$131	69%	2	1	3	$120	❌	❌	❌	N / Y	⭐️ 4.7 (80)
Conveniently Located Minutes to the Strip!	$37,396	$118	77%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Two Bedroom Apt. Near the Strip # 2	$20,585	$86	60%	2	1	3	$65	❌	❌	❌	N / Y	⭐️ 4.5 (175)
Apt # 1	$19,221	$85	55%	2	1	3	$69	❌	❌	❌	N / Y	⭐️ 4.5 (98)
TWO BEDROOM APT NEAR THE STRIP # 4	$26,769	$90	72%	2	1	3	$65	❌	❌	❌	N / Y	⭐️ 4.4 (183)
NEWLY Remodeled 2-bedroom Apartment Next to Strip!	$26,901	$147	50%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
NEWLY Remodeled 2-Bedroom Apartment Next to Strip!	$28,515	$147	53%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
2 - Newly Renovated 2 Bedroom 1 Bath Apartment	$14,351	$97	38%	2	1	31	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Spacious Condo Close to Strip & Mountains	$34,528	$106	89%	2	1	4	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (12)

Return Metrics

146.26% 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)	$9,141	$18,283	$27,425	$36,566	$45,708	$91,416	$274,250
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	$9,141	$18,283	$27,425	$36,566	$45,708	$91,416	$274,250

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

146.26%

Cap Rate

∞%

Return on Investment

146.26%

4004 Torsby Pl Las Vegas, NV, 89119

2 bed • 1 bath • 6 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$9,141

Annual Profit

Infinity%

Cap Rate

146.3%

Cash on Cash

$26,232

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 58% occupancy.Projected nightly rate is $114/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$28,547

Avg annual revenue

63%

Avg occupancy rate

$114

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

$20k

$30k

$40k

$9,142

Profit

Revenue

$26,232

Operating Expenses

$17,090

Operating Income

$9,142

Mortgage & Taxes

Profit (Cash Flow)

$9,142

$6,250

Cash Investment

Down Payment

Renos & Furnishing

$6,250

Closing Costs

Total

$6,250

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

146.26%

Cap Rate

∞%

Return on Investment

146.26%

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

-$8,279

Your adjusted annual income

$150,000 - -$8,279 = $158,279

Taxes on $158,279 (30%)

$47,484

Your old tax bill

$45,000

Your new tax bill

$47,484

Estimated tax savings

-$2,484

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: N/A

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: -