BNBCalc Short Term Rental Rental Arbitrage Analysis 60 N Pecos Rd, Las Vegas, NV, 89101

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$26,268

Profit (Cash Flow)

-$9,547

Cash on Cash Return

-150.3%

Annual Revenue

$26,268

AirDNA projects $150/night at 60% occupancy ($32,871). Airbtics projects $124/night at 58% occupancy ($26,268). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 58% occupancy rate, $124 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,070	$26,329	$36,834	$56,287
Occupancy	52%	60%	70%	73%
Nightly Rate	$96	$114	$135	$198

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Your Ultimate Las Vegas Getaway	$22,852	$108	50%	2	1.5	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (68)
Cozy and Relaxed Stay \|Las Vegas	$28,142	$114	58%	2	1.5	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (63)
Sunny 2 bdr townhouse w/pool 1 mile fm center town	$37,483	$129	73%	2	1	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (47)
Arts Dist Downtown Fremont FREE Laundry 2 Parking	$31,124	$131	62%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (53)
L - Fully remodeled and professionally decorated	$41,746	$175	63%	2	2	3	$190	✅	❌	❌	Y / Y	⭐️ 4.5 (15)
Modern 2 Bedroom 3 beds with Backyard near Strip	$45,288	$161	76%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (60)
Modern Apartment in Las Vegas!	$32,747	$127	65%	2	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (51)
Comfortable and Stylish Stay in Las Vegas	$23,931	$110	50%	2	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (50)
Foodie Hippie RV aka The Rolling Jay	$17,273	$62	72%	2	1	3	$50	❌	❌	✅	N / N	⭐️ 5 (11)
Fabulous Las Vegas Home	$28,382	$150	49%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
Viva Las Vegas! Great Apartment	$25,085	$110	53%	2	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
1mi DT Fremont/ARTS District FREELAUNdry 2Parking	$25,034	$114	60%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy apartment near downtown	$26,133	$97	72%	2	1	2	$140	❌	❌	❌	N / Y	⭐️ 5 (99)
1mi Fremont DT 2BR NEW beds Free Garage/Laundry	$28,131	$126	61%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Spacious Home w Pool Oasis, Games, & Workspaces	$74,958	$204	98%	2	2	1	$140	✅	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful loft near Downtown!	$25,316	$85	78%	2	1	2	$140	❌	❌	❌	N / Y	⭐️ 4.8 (78)
Las Vegas relax	$26,352	$96	69%	2	1	4	$140	❌	❌	❌	N / Y	⭐️ 4.8 (127)
Las Vegas vacations	$25,966	$92	72%	2	1	2	$140	❌	❌	❌	N / Y	⭐️ 4.8 (130)
2bed/1bath Cute&Trendy Apt-Near Strip, LVCC&DTLV!	$25,048	$116	59%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
1mi. Downtown Arts Districts Garage Laundry	$28,998	$139	57%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
2bed/1bath Cute&Trendy Apt-Near Strip, LVCC&DTLV!	$36,122	$139	71%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
2miStrip Arts Dist Downtown Laundry FREEGarage!	$28,205	$122	58%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (14)
Spend awhile at home in Vegas!	$30,962	$206	39%	2	3	30	$200	✅	❌	❌	Y / Y	⭐️ 5 (8)
1mi Fremont DT 2BR NEW beds Free Garage/Laundry	$30,408	$134	62%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Beautiful remodeled House with Yard	$18,300	$100	50%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 0 (2)
Minutes to Fremont Newly renovated 3Beds	$24,251	$91	72%	2	2	1	$30	❌	❌	✅	Y / Y	⭐️ 3.5 (16)
$200.00 comp restaurant luxury 2 bedroom!	$15,439	$74	57%	2	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
2 bed 2 bath apt mins from downtown vegas!!	$28,264	$198	39%	2	2	30	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Apartment unit 3miles to Fremont	$23,295	$95	67%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Near Fremont Apartment\| 3beds,Parking,Pet friendly	$21,727	$112	53%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (18)
1mi NEW Downtown Fremont ArtsDistrict FreeParking	$23,790	$100	65%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Downtown Fremont Arts Dist Laundry Garage	$25,162	$125	55%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Minutes to Fremont St 2Bed 2Bath Newly renovated	$29,044	$90	87%	2	2	1	$25	❌	❌	✅	Y / Y	⭐️ 4.2 (4)
MiCasita-Cozy&Cute+Centric-2BR	$18,155	$80	62%	2	1	30	$120	❌	❌	✅	Y / N	⭐️ 4.6 (34)
Near Fremont Apartment \| 3bed,Pet friendly,Parking	$24,618	$114	59%	2	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (4)
Rental Apartment \| 3 beds, Wi-Fi, parking	$29,721	$116	70%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (16)

Return Metrics

-150.33% 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)	-$9,546	-$19,093	-$28,639	-$38,186	-$47,732	-$95,465	-$286,396
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	-$9,546	-$19,093	-$28,639	-$38,186	-$47,732	-$95,465	-$286,396

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-150.33%

Payback Period Days

Return on Investment

-150.33%

60 N Pecos Rd Las Vegas, Nevada, 89101

2 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$26,268

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $150/night at 60% occupancy.Projected nightly rate is $124/night at 58% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$27,016

Avg annual revenue

58%

Avg occupancy rate

$124

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

$5k

$30k

$50k

$75k

-$9,547

Profit

Revenue

$26,268

Operating Expenses

$15,415

Operating Income

$10,853

Net Effective Rent

$20,400

Profit (Cash Flow)

-$9,547

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-150.33%

Payback Period Days