BNBCalc Short Term Rental Investment Analysis 5190 Los Pinos St, Las Vegas, NV 89122, USA

3 bed • 2 bath • 8 guests • $324,000,000

BNB

Calc

Annual Revenue

$53,636

Profit (Cash Flow)

-$21,822,436

Cap Rate

0.0%

Annual Revenue

$53,636

AirDNA projects $267/night at 55% occupancy ($53,636).

BNB Calc projects a 55.00000000000001% occupancy rate, $267 rate per night.

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

Return Metrics

-29.28% 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)	-$21,822,436	-$43,644,872	-$65,467,308	-$87,289,744	-$109,112,180	-$218,224,361	-$654,673,084
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,183,006	$6,562,333	$10,150,090	$13,959,132	$18,003,107	$42,286,600	$259,200,000
Down Payment	$64,800,000	$64,800,000	$64,800,000	$64,800,000	$64,800,000	$64,800,000	$64,800,000
Property Appreciation	$9,720,000	$19,731,600	$30,043,548	$40,664,854	$51,604,800	$111,428,906	$462,433,040
Total Return	$55,880,570	$47,449,061	$39,526,329	$32,134,241	$25,295,726	$291,146	$131,759,956

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-29.28%

Cap Rate

0.01%

Return on Investment

-11.96%

5190 Los Pinos St Las Vegas, Nevada, 89122-7647

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,554,035/mo

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$53,636

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$21,822,436

Profit

Revenue

$53,636

Operating Expenses

$20,053

Operating Income

$33,583

Mortgage & Taxes

$21,856,020

Profit (Cash Flow)

-$21,822,436

$74,528,500

Cash Investment

Down Payment

$64,800,000

Renos & Furnishing

$8,500

Closing Costs

$9,720,000

Total

$74,528,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-29.28%

Cap Rate

0.01%

Return on Investment

-11.96%

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

$15,377,375

Deductible property tax

$3,207,600

Your total deduction

$53,921,734

Your adjusted annual income

$150,000 - $53,921,734 = -$53,771,734

Taxes on -$53,771,734 (30%)

-$16,131,520

Your old tax bill

$45,000

Your new tax bill

-$16,131,520

Estimated tax savings

$16,176,520

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