BNBCalc Short Term Rental Investment Analysis 4381 W Flamingo Rd, Las Vegas, NV 89103, USA

2 bed • 1.5 bath • 6 guests • $400,000,000

BNB

Calc

Annual Revenue

$43,683

Profit (Cash Flow)

-$26,957,816

Cap Rate

0.0%

Annual Revenue

$43,683

AirDNA projects $184/night at 65% occupancy ($43,683).

BNB Calc projects a 65% occupancy rate, $184 rate per night.

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

Return Metrics

-29.29% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$26,957,815	-$53,915,631	-$80,873,447	-$107,831,263	-$134,789,078	-$269,578,157	-$808,734,473
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929,637	$8,101,646	$12,530,975	$17,233,496	$22,226,058	$52,205,680	$320,000,000
Down Payment	$80,000,000	$80,000,000	$80,000,000	$80,000,000	$80,000,000	$80,000,000	$80,000,000
Property Appreciation	$12,000,000	$24,360,000	$37,090,800	$50,203,524	$63,709,629	$137,566,551	$570,904,988
Total Return	$68,971,821	$58,546,014	$48,748,328	$39,605,757	$31,146,608	$194,073	$162,170,514

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-29.29%

Cap Rate

Return on Investment

-11.98%

4381 W Flamingo Rd Las Vegas, Nevada, 89103

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $1,918,562/mo

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$43,683

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$26,957,816

Profit

Revenue

$43,683

Operating Expenses

$18,759

Operating Income

$24,924

Mortgage & Taxes

$26,982,740

Profit (Cash Flow)

-$26,957,816

$92,006,375

Cash Investment

Down Payment

$80,000,000

Renos & Furnishing

$6,375

Closing Costs

$12,000,000

Total

$92,006,375

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-29.29%

Cap Rate

Return on Investment

-11.98%

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

$18,984,413

Deductible property tax

$3,960,000

Your total deduction

$66,586,010

Your adjusted annual income

$150,000 - $66,586,010 = -$66,436,010

Taxes on -$66,436,010 (30%)

-$19,930,803

Your old tax bill

$45,000

Your new tax bill

-$19,930,803

Estimated tax savings

$19,975,803

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com