BNBCalc Short Term Rental Rental Arbitrage Analysis 4881 E Imperial Ave, Las Vegas, NV, 89104

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$38,657

Profit (Cash Flow)

-$8,968

Cash on Cash Return

-104.3%

Annual Revenue

$38,657

AirDNA projects $239/night at 66% occupancy ($57,613). Airbtics projects $189/night at 56% occupancy ($38,657). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,092	$35,947	$60,115	$87,544
Occupancy	42%	53%	73%	86%
Nightly Rate	$139	$179	$218	$269

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Comfy Home	$25,808	$156	43%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (23)
Vegas get away Tv in every room	$33,909	$191	47%	3	2.5	31	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
Vegas Vacation House	$28,989	$209	35%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (55)
Remodeled Spacious home~3B/2B	$42,342	$136	76%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (120)
Fun pool 3bed room Golf course 8 miles to strip	$41,916	$117	93%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (76)
Vegas Getaway	$35,099	$173	54%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
Cozy Farmhouse Style 3 Bedroom Home Free Parking	$33,328	$206	43%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Vegas Lovers	$31,361	$168	46%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (138)
Stunning!3br 4 beds.8 miles to strip	$50,273	$142	93%	3	3	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (84)
Vacaciones Las Vegas	$32,676	$248	36%	3	2	2	$75	❌	❌	✅	N / N	⭐️ 4.3 (6)
March Madness Ready! 3 BD Home - Close to Strip!	$30,731	$199	38%	3	2	1	$215	❌	❌	✅	Y / Y	⭐️ 5 (46)
Zen Mountain Retreat	$88,196	$324	71%	3	2	1	$190	✅	✅	❌	Y / Y	⭐️ 5 (67)
3 Bed / 2 Bath Beautiful Las Vegas Home Furnished	$45,831	$142	84%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Paradise house	$66,097	$365	49%	3	3	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (22)
Yiya house	$28,141	$130	55%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (73)
A modern peace	$29,532	$159	49%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Sunrise Manor Near Lake Las Vegas!	$31,529	$186	43%	3	2.5	3	$229	❌	❌	✅	Y / Y	⭐️ 5 (77)
Remodeled Home - 5 miles to strip	$34,123	$171	53%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Treat Yourself	$44,997	$137	86%	3	3	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Desert Haven: 3BR House with Pool.	$49,541	$188	72%	3	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Beautiful 3bed 2bathW/Pool	$37,917	$140	74%	3	2	2	$0	✅	❌	✅	N / Y	⭐️ 4.5 (37)
Close to casinos	$39,555	$266	40%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (16)
Shared House with 3 Cozy rooms	$50,506	$155	86%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Large VEGAS modern vacation house: Newly renovated	$50,336	$173	76%	3	2	4	$179	❌	❌	❌	Y / Y	⭐️ 5 (196)
Family home 20min from strip	$39,294	$244	44%	3	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Spacious House in Las Vegas!	$28,096	$135	55%	3	3	3	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Beautiful home near Vegas strip, all to yourself!	$26,382	$106	68%	3	2.5	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spa & Steam shower- home near the vegas strip!	$21,445	$93	63%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
3 bd/2 bath home located 10 mins from downtown LV	$55,632	$300	48%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (94)
Modern Newley touch home central 16+	$57,116	$199	74%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
3 bedroom 4beds with fast Wifi centrally located	$43,840	$226	53%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Beautiful house great location!	$30,332	$132	58%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Modern Newley touch home central 16+	$29,457	$196	38%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (2)
Cozy casual casa	$106,072	$397	73%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
IsmaSol Luxury	$35,872	$99	99%	3	2.5	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (33)

Return Metrics

-104.27% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,968	-$17,936	-$26,904	-$35,872	-$44,840	-$89,680	-$269,041
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	-$8,968	-$17,936	-$26,904	-$35,872	-$44,840	-$89,680	-$269,041

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-104.27%

Payback Period Days

Return on Investment

-104.27%

4881 E Imperial Ave Las Vegas, Nevada, 89104

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$38,657

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $239/night at 66% occupancy.Projected nightly rate is $189/night at 56% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$39,023

Avg annual revenue

56%

Avg occupancy rate

$189

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

$45k

$75k

$105k

-$8,968

Profit

Revenue

$38,657

Operating Expenses

$17,025

Operating Income

$21,632

Net Effective Rent

$30,600

Profit (Cash Flow)

-$8,968

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-104.27%

Payback Period Days