BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6037 Turtle River Ave, Las Vegas, NV 89156, USA

4 bed • 3 bath • 10 guests • $215,000

BNB

Calc

Annual Revenue

$51,156

Profit (Cash Flow)

$21,104

Cap Rate

18.0%

Annual Revenue

$51,156

AirDNA projects $298/night at 47% occupancy ($51,156).

BNB Calc projects a 47% occupancy rate, $298 rate per night.

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


Return Metrics

917.18% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$21,104$42,208$63,313$84,417$105,522$211,044$633,134
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$215,000$215,000$215,000$215,000$215,000$215,000$215,000
Down Payment$0$0$0$0$0$0$0
Property Appreciation$6,450$13,093$19,936$26,984$34,243$73,942$306,861
Total Return$242,554$270,302$298,249$326,402$354,766$499,986$1,154,996

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

917.18%

Cap Rate

18%

Return on Investment

1,312.24%

property-location

6037 Turtle River Ave Las Vegas, Nevada, 89156-4790

4 bed • 3 bath • 10 guests

Est. $1,031/mo

Agent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide


Laws


Market Data

$51,156

Annual Revenue


AirDNA projects $298/night at 47% occupancy ($51,156.07).

Top 101% of comparables

Top 101% of comparables


$21,104

Profit

Revenue

$51,156

Operating Expenses

$12,455

Operating Income

$38,701

Mortgage & Taxes

$17,597

Profit (Cash Flow)

$21,104

$2,301

Cash Investment

Down Payment

$0

Renos & Furnishing

$2,301

Closing Costs

$0

Total

$2,301

DSCR Ratio

Strong

2.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

917.18%

Cap Rate

18%

Profit (Cummulative)

$21,104

$215,000

$2,301

$6,450

$0

Total Gain

$30,195

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

$12,755

Deductible property tax

$2,129

Your total deduction

-$30

Your adjusted annual income

$150,000 - -$30 = $150,030


Taxes on $150,030 (30%)

$45,009

Your old tax bill

$45,000

Your new tax bill

$45,009


Estimated tax savings

-$9

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