BNBCalc Short Term Rental Rental Arbitrage Analysis 4355 S Durango Dr, Las Vegas, NV 89147, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$41,583

Profit (Cash Flow)

$777

Cash on Cash Return

9.0%

Annual Revenue

$41,583

AirDNA projects $207/night at 55% occupancy ($41,583).

BNB Calc projects a 55.00000000000001% occupancy rate, $207 rate per night.

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

Return Metrics

9.03% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$777	$1,554	$2,331	$3,108	$3,886	$7,772	$23,317
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	$777	$1,554	$2,331	$3,108	$3,886	$7,772	$23,317

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.03%

Payback Period Days

4041

Return on Investment

9.03%

4355 S Durango Dr Spring Valley, Nevada, 89147-8641

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$41,583

Annual Revenue

Projected nightly rate is $207/night at 55% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$777

Profit

Revenue

$41,583

Operating Expenses

$16,806

Operating Income

$24,777

Net Effective Rent

$24,000

Profit (Cash Flow)

$777

$8,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

9.03%

Payback Period Days

4041