BNBCalc Short Term Rental Investment Analysis 451 Crestdale Lane, Las Vegas, NV

3 bed • 2 bath • 9 guests • $2,271

BNB

Calc

Annual Revenue

$55,550

Profit (Cash Flow)

$34,495

Cap Rate

1525.7%

Annual Revenue

$55,550

AirDNA projects $155/night at 81% occupancy ($45,856). Airbtics projects $227/night at 67% occupancy ($55,549). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 67% occupancy rate, $227 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,705	$48,616	$78,886	$116,726
Occupancy	51%	65%	81%	91%
Nightly Rate	$160	$197	$258	$337

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Tranquil Cactus Retreat	$48,226	$157	80%	3	2	7	$150	✅	✅	✅	Y / Y	⭐️ 4.5 (69)
Unique Luxury House with Pool	$99,565	$443	58%	3	2	3	$290	✅	❌	❌	Y / Y	⭐️ 5 (45)
Have a blast in Las Vegas, WiFi, 2 KG Bed, Dogs	$107,962	$317	91%	3	2.5	1	$95	✅	❌	✅	Y / Y	⭐️ 5 (114)
Newly Remodeled Pool House Near Summerlin/Red Rock	$88,336	$245	96%	3	2.5	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (17)
Casa De Sol	$51,540	$272	50%	3	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (46)
1900SqFt House 5beds/3bath Pool/Jacuzzi/BBQ	$53,022	$165	84%	3	3	1	$325	✅	✅	✅	Y / Y	⭐️ 5 (63)
home away from home	$61,079	$211	78%	3	2.5	3	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (64)
Beautiful, Cozy Home, Game Room, Pool/Spa	$75,960	$241	81%	3	2	3	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (213)
Paradise -free solar pool- 15 minutes to the strip	$86,353	$315	71%	3	2.5	3	$195	✅	❌	❌	Y / Y	⭐️ 5 (197)
Pool House Newly Remodeled Near DT Summerlin/Golf	$92,016	$255	96%	3	2.5	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (41)
Timeless 3BR Vegas Getaway w/Pool & Spacious Yard	$69,228	$194	95%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (80)
3B2.5B Two Story House\|15 Min to Strip\|For Groups🏠	$38,584	$136	76%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (304)
#5 Haven:Near Summerlin Pkwy, mins to LVStrip/Dwtn	$46,169	$237	49%	3	2	15	$275	❌	❌	✅	Y / Y	⭐️ 5 (4)
Modern Mid-Century - Red Rock Retreat	$54,939	$193	73%	3	3	5	$299	❌	❌	❌	Y / Y	⭐️ 5 (18)
Modern Meets Cozy	$17,875	$111	44%	3	2	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (5)
Cozy 3 BR2.5 RR* House Near Summerlin	$21,859	$120	48%	3	3	30	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Entire luxury3 bedroommins from red rock w/jacuzzi	$50,772	$289	48%	3	3	31	$199	❌	✅	❌	Y / Y	⭐️ 5 (21)
#5 Haven: Near Summerlin Pkwy, Kellogg, Angel Park	$31,873	$162	51%	3	2	31	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
Modern House -Downtown Summerlin	$32,851	$176	51%	3	2.5	30	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Beautifull townhouse in most desirable location	$45,369	$180	65%	3	2.5	14	$150	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Vibrant Fully Furnished Single Story Home.	$80,198	$249	88%	3	2	28	$190	❌	❌	✅	Y / Y	⭐️ 5 (6)
Gorgeous home away from home 3 bed 3 bath W/ pool	$28,556	$166	47%	3	3	31	$250	✅	❌	❌	Y / Y	⭐️ 5 (47)
Honeysuckle Home, 15 min strip3BR One Month Rent	$37,059	$129	76%	3	3	28	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (91)
Great Las Vegas Summerlin Home - in ground Spa	$35,092	$188	51%	3	2.5	30	$225	❌	✅	✅	Y / Y	⭐️ 5 (12)
Lake Front Executive House 3bed2.5bath Heated Pool	$50,831	$217	64%	3	2.5	30	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Sparkling clean 3-bedroom home w/AC & parking	$17,845	$92	53%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
The Cozy Vacation Place !	$28,460	$96	81%	3	2	30	$318	✅	✅	❌	Y / Y	⭐️ 5 (2)
The Juliet: Romantic pool House with Strip views	$96,524	$447	59%	3	3	30	$325	✅	✅	❌	Y / Y	⭐️ 5 (38)
Brand New Listing Modern Hacienda Home Heated Pool	$113,349	$326	95%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (26)
Urban house near DT Summerlin	$36,392	$163	61%	3	2	30	$275	✅	❌	❌	Y / Y	⭐️ 0 (2)
Tranquil 3 bed/3 bath in Summerlin Family Friendly	$18,445	$105	48%	3	3	30	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Romantic - Spacious - Strip view - Pool House	$137,250	$500	75%	3	3	30	$0	✅	✅	❌	Y / Y	⭐️ 5 (2)
Extended Stay Cozy Smart Home 3 or 4 Beds #38305WR	$42,968	$126	90%	3	3	7	$220	❌	❌	✅	Y / Y	⭐️ 3.5 (9)
Luxury Home in Summerlin15m to strip TESLA Charger	$28,590	$107	73%	3	2	30	$299	❌	❌	❌	Y / Y	⭐️ 5 (50)
Stunning Home in a Calm Family-Friendly Community	$42,327	$257	45%	3	2.5	30	$249	❌	❌	✅	Y / Y	⭐️ 5 (3)
Brilliant house for the whole family and friends!	$65,942	$263	65%	3	3	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (2)
Stylish 3 bedroom townhome in Summerlin, Las Vegas	$44,475	$217	56%	3	2.5	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (23)
Single Story Home in Summerlin	$33,672	$200	46%	3	2	31	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Stunning 1 Sty, 3 Bdr gym w/ peloton, Pool & Spa	$125,373	$650	52%	3	3	14	$185	✅	✅	❌	Y / Y	⭐️ 5 (8)
Close to Red Rock! Monthly Discount! LVKL	$64,280	$193	91%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)

Return Metrics

382.33% 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)	$34,495	$68,990	$103,485	$137,981	$172,476	$344,952	$1,034,858
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,816	$1,816	$1,816	$1,816	$1,816	$1,816	$1,816
Down Payment	$454	$454	$454	$454	$454	$454	$454
Property Appreciation	$68	$138	$210	$285	$361	$781	$3,241
Total Return	$36,834	$71,399	$105,967	$140,537	$175,109	$348,004	$1,040,370

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

382.33%

Cap Rate

1,525.69%

Return on Investment

383.33%

451 Crestdale Ln Las Vegas, Nevada, 89144

3 bed • 2 bath • 9 guests

Purchase Price

Est. $11/mo

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

14645

Airbnb Investor Score

$34,495

Annual Profit

1525.7%

Cap Rate

382.3%

Cash on Cash

$55,550

Annual Revenue

BNBCalc predicts this property will get $227 per night with 67% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$57,530

Avg annual revenue

67%

Avg occupancy rate

$227

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

$55k

$95k

$140k

$34,495

Profit

Revenue

$55,550

Operating Expenses

$20,901

Operating Income

$34,648

Mortgage & Taxes

$153

Profit (Cash Flow)

$34,495

$9,022

Cash Investment

Down Payment

$454

Renos & Furnishing

$8,500

Closing Costs

$68

Total

$9,022

DSCR Ratio

Strong

226.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

382.33%

Cap Rate

1,525.69%

Return on Investment

383.33%

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

$108

Deductible property tax

$22

Your total deduction

-$33,097

Your adjusted annual income

$150,000 - -$33,097 = $183,097

Taxes on $183,097 (30%)

$54,929

Your old tax bill

$45,000

Your new tax bill

$54,929

Estimated tax savings

-$9,929

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:

1,793 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 1,793 sqft

Garage: No

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: -

Schools

Elementary School: John W Bonner Elementary School
Middle School: Sig Rogich Middle School
High School: Palo Verde High School with 8/10 star rating