BNBCalc Short Term Rental Rental Arbitrage Analysis 451 Crestdale Ln, Las Vegas, NV, 89144

3 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$54,348

Profit (Cash Flow)

$6,483

Cash on Cash Return

75.4%

Annual Revenue

$54,348

AirDNA projects $137/night at 83% occupancy ($41,531). Airbtics projects $153/night at 68% occupancy ($37,999). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $186 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,959	$37,534	$56,505	$74,266
Occupancy	58%	69%	80%	89%
Nightly Rate	$105	$144	$186	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern Peccole Ranch 2bed 2bath	$52,993	$157	91%	2	2	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (69)
Cozy Poolside Abode	$53,220	$155	89%	2	2	1	$130	✅	✅	✅	Y / Y	⭐️ 4.5 (84)
Modern & Cozy 2 BR/2 Bath Near Red Rock	$44,943	$149	81%	2	2	2	$110	✅	✅	❌	Y / Y	⭐️ 5 (40)
Private 2 bedroom 2 bath condo	$42,921	$142	80%	2	2	1	$79	✅	✅	❌	Y / Y	⭐️ 5 (94)
Pleasant and relaxing house in Las Vegas	$71,192	$224	81%	2	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (118)
Cute Las Vegas Condo near Red Rock Casino	$46,964	$189	65%	2	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (31)
My Home is your Home ...!!! Welcome to Las Vegas..	$49,890	$150	90%	2	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (78)
Cozy 2BR/ 2BTH condo minutes from the Strip!	$54,762	$170	85%	2	2	1	$125	✅	✅	✅	Y / Y	⭐️ 5 (155)
Cute Condo near Red Rock Casino	$43,659	$176	61%	2	2	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (42)
Hidden Jewel Near Summerlin	$83,366	$316	70%	2	2	2	$130	✅	✅	❌	Y / Y	⭐️ 5 (31)
Private Home Oasis in Vegas w Pool and Games	$37,662	$210	49%	2	1.5	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Executive Summerlin Residence	$34,257	$130	72%	2	2	30	$200	✅	✅	✅	Y / Y	⭐️ 5 (12)
Upscale 2-Bedroom Condo w Pool!	$33,193	$187	46%	2	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (11)
Downtown Summerlin Home	$50,207	$183	73%	2	2	31	$250	✅	✅	❌	Y / Y	⭐️ 5 (16)
Summerlindito: A Safe & Unique Getaway Summerlin	$46,490	$146	87%	2	2	30	$175	❌	❌	✅	Y / Y	⭐️ 5 (5)
Beautiful 2BD/2.5Bath near Summerlin.	$26,025	$105	67%	2	2.5	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (33)
Beautiful Summerlin Condominium	$28,093	$101	76%	2	2	30	$300	✅	✅	❌	Y / Y	⭐️ 5 (11)
Summerlin Gated Community Condo	$22,071	$90	67%	2	2	31	$200	✅	❌	❌	Y / Y	⭐️ 0 (1)
TPC Las Vegas Luxury Golf Condo M$ Views Book Now!	$28,402	$97	80%	2	2	30	$150	✅	✅	✅	Y / Y	⭐️ 5 (13)
Beautiful quiet peaceful remodeled clean home	$27,596	$116	65%	2	2	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (17)
Chic Condo near RedRock Casino	$32,677	$186	48%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
Joes quiet, comfortable condo in Summerlin.	$19,372	$79	67%	2	2	30	$79	✅	✅	❌	Y / Y	⭐️ 4.5 (38)
Lovely 2-bedroom with pool - 15mins from LV Strip	$31,412	$127	65%	2	2	14	$145	✅	✅	❌	Y / Y	⭐️ 4 (9)
RARE GATED Summerlin Tuscan 2 Bed / 2 Bath Condo	$60,116	$219	75%	2	2	31	$0	✅	✅	✅	Y / Y	⭐️ 5 (10)
Plush condominium near Red Rock.	$19,127	$78	67%	2	2	30	$79	✅	✅	❌	Y / Y	⭐️ 4.5 (67)
Great Location, very quiet and private.	$26,518	$105	69%	2	2	31	$150	✅	❌	✅	Y / Y	⭐️ 5 (7)
Gorgeous centrally located 2 bedroom condo!	$70,992	$207	93%	2	2	1	$110	✅	✅	✅	Y / Y	⭐️ 5 (120)
Stylist House 4 bedroom in Desert Shores	$57,918	$211	75%	2	2.5	31	$500	✅	❌	❌	Y / Y	⭐️ 0 (0)
Private 2 bed 2 bath kitchen condo in Summerlin	$23,564	$111	58%	2	2	30	$80	✅	✅	❌	Y / Y	⭐️ 5 (80)
5mins away from 215 &Costco,19 mins from the strip	$70,213	$218	88%	2	2.5	31	$250	❌	❌	✅	Y / Y	⭐️ 5 (22)
Boho in Boca !	$21,960	$125	48%	2	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Two Bedroom Oasis with Top Notch Service	$31,639	$91	95%	2	2	30	$99	✅	✅	❌	Y / Y	⭐️ 5 (7)
Vegas/Summerlin Luxury Condo	$56,658	$430	36%	2	2	352	$180	✅	✅	❌	Y / Y	⭐️ 4.7 (94)
Vegas Elegance: Chic 2-Bedroom with Pool-Gated	$30,999	$110	77%	2	2	31	$250	✅	❌	❌	Y / Y	⭐️ 5 (4)
Quiet 2 Bedroom Home with pool access.	$34,699	$120	79%	2	2	31	$150	✅	❌	✅	Y / Y	⭐️ 5 (5)
Fully Furnished Condo	$18,042	$85	58%	2	2	30	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
2 BR Summerlin Gated Condo near Red Rock w/ Pool	$15,165	$74	56%	2	2	90	$199	✅	✅	❌	Y / Y	⭐️ 5 (6)
1st floor Condo near Summerlin, 15 min to LV Strip	$12,119	$77	43%	2	2	60	$95	✅	✅	❌	Y / Y	⭐️ 5 (10)
Cozy 2 Bed Summerlin Condo	$27,536	$166	37%	2	2	2	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (2)

Return Metrics

75.38% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,483	$12,966	$19,449	$25,932	$32,415	$64,830	$194,490
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	$6,483	$12,966	$19,449	$25,932	$32,415	$64,830	$194,490

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.38%

Payback Period Days

484

Return on Investment

75.38%

451 Crestdale Ln Las Vegas, Nevada, 89144

3 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$54,348

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $137/night at 83% occupancy.Projected nightly rate is $153/night at 68% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$38,802

Avg annual revenue

68%

Avg occupancy rate

$153

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

$10k

$35k

$60k

$85k

$6,483

Profit

Revenue

$54,348

Operating Expenses

$19,065

Operating Income

$35,283

Net Effective Rent

$28,800

Profit (Cash Flow)

$6,483

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

75.38%

Payback Period Days

484