4476 Palm Grove Dr Las Vegas, NV, 89120
5 bed • 3 bath • 12 guests
Est. $2,585/mo

Inquire about this property
Contact Agent
$8,766
Annual Revenue
This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $593/night at 52% occupancy ($112,626.63). Airbtics projects $500/night at 67% occupancy ($122,356).
Top 91% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
-$42,413
Profit
Revenue
$8,766
Operating Expenses
$14,820
Operating Income
-$6,054
Mortgage & Taxes
$36,359
Profit (Cash Flow)
-$42,413
$136,720
Cash Investment
Down Payment
$107,800
Renos & Furnishing
$12,750
Closing Costs
$16,170
Total
$136,720
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-31.02%
Cap Rate
-1.12%
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
$25,581
Deductible property tax
$5,336
Your total deduction
$150,476
Your adjusted annual income
$150,000 - $150,476 = -$476
Taxes on -$476 (30%)
-$143
Your old tax bill
$45,000
Your new tax bill
-$143
Estimated tax savings
$45,143
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:
6,098 sqft
Year built:
1990
Size:
2,637 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
4461 Lindenhurst Ln | 4 | 3 | 2,333 | - | 7,841 | 1987 | $480,000 | 28 |
4242 Tarkin Ave | 4 | 3 | 2,911 | - | 6,970 | 1979 | $550,000 | 61 |
4305 Helaman Ave | 4 | 4 | 4,432 | - | 21,780 | 1977 | $860,000 | 25 |
4550 Palm Mesa Dr | 3 | 2 | 1,490 | - | 5,663 | 1993 | $350,000 | 5 |
4271 Vader Ave | 3 | 2 | 1,620 | - | 7,841 | 1979 | $0 | - |
4424 Dennis Way | 4 | 2 | 1,895 | - | 11,326 | 1976 | $415,000 | 19 |
4869 Newton Dr | 4 | 2 | 1,269 | - | 6,534 | 1963 | $230,000 | - |
4421 San Rafael Ave | 3 | 2 | 1,620 | - | 12,197 | 1978 | $190,689 | - |
4671 Bennett Dr | 3 | 2 | 1,363 | - | 6,098 | 1971 | $270,500 | 4 |
4101 Meadow Grove Ave | 3 | 2 | 1,672 | - | 7,405 | 1977 | $290,000 | 7 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,098 sqft
- Building area: 2,637 sqft
- Garage: Yes
- Heating: Forced air
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 161-29-311-068
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $106,056
- County Est. Land Value: $110,000
- Assessed Land Value: $38,500
- County Est. Structure Value: $193,017
Market Estimate: $498,305