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 6080 Salsbury Cove Dr, North Las Vegas, NV, 89081

3 bed • 3 bath • 10 guests • $277,000

BNB

Calc

Annual Revenue

$53,530

Profit (Cash Flow)

$14,206

Cap Rate

11.9%

Annual Revenue

$53,530

AirDNA projects $241/night at 53% occupancy ($46,652). Airbtics projects $229/night at 64% occupancy ($53,530). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $229 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,794$53,313$71,713$111,892
Occupancy48%66%83%90%
Nightly Rate$169$214$227$329

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Comfy 3 Bdrm Home Close to Strip/Nellis/Speedway

No image available

$35,056
$164
56%
32.55$110❌❌❌Y / Y⭐️ 5 (168)
speedway 5 min, strip 15 min. Mtn/train views

No image available

$43,884
$133
83%
32.52$120❌❌✅Y / Y⭐️ 5 (424)
Viva Las Vegas 3-Bedroom home with EV charger

No image available

$41,615
$245
45%
321$140❌❌✅Y / Y⭐️ 5 (88)
Newly Remodeled ! 10 -15 EDC Festival DtLV,STRIP

No image available

$78,449
$217
95%
322$230✅❌❌Y / Y⭐️ 5 (290)
MAJOR VACATION! Slingshot! Jacuzzi! 3 bed 2.5 bath

No image available

$66,004
$222
80%
32.52$250✅✅❌Y / Y⭐️ 5 (79)
Spacious Desert Retreat

No image available

$62,828
$364
46%
32.53$220❌❌✅Y / Y⭐️ 5 (205)
Luxury Home w/King Beds, Fast W-Fi & FREE Parking

No image available

$51,307
$166
83%
32.54$175❌❌✅Y / Y⭐️ 5 (90)
Las Vegas Getaway, $229 Night, 4-Queen Beds & Pool

No image available

$34,969
$179
50%
32.53$200✅❌✅Y / Y⭐️ 5 (82)
Cozy 3 Bed/3 bath Entire 2 story home

No image available

$43,167
$118
96%
32.51$99❌❌❌Y / Y⭐️ 5 (246)
Cozy Las Vegas home! Family friendly! Sleeps 8

No image available

$68,632
$208
86%
32.51$185❌❌❌Y / Y⭐️ 5 (56)
Your Home Away from Home.

No image available

$51,337
$156
88%
332$125❌❌❌Y / Y⭐️ 4.7 (152)
5 queen beds/Free Streaming/Wi-Fi/Tv's/Coffee

No image available

$71,695
$240
80%
32.51$185❌❌❌Y / Y⭐️ 5 (76)
Beautifully Renovated w/ Arcade - 3 Bedroom Home

No image available

$36,336
$206
43%
32.51$220❌❌❌Y / Y⭐️ 5 (55)
Casa Diamanté

No image available

$79,583
$453
48%
31.53$0✅❌❌Y / Y⭐️ 0 (0)
Luxury Vegas Stay + Amazing pool! CheckPhotos! >

No image available

$57,630
$165
89%
322$160✅❌❌Y / Y⭐️ 5 (71)
Vintage Residence

No image available

$37,158
$217
44%
323$200✅❌❌Y / Y⭐️ 5 (32)
The Bachelorette Paradise I 15 mins to The Strip

No image available

$62,568
$214
76%
32.52$200✅❌❌Y / Y⭐️ 5 (66)
Play Day and Night at a World Class Stay!

No image available

$77,683
$314
67%
32.52$200✅✅✅Y / Y⭐️ 4.5 (164)
Comfortable family home

No image available

$75,955
$286
71%
323$200✅❌❌Y / Y⭐️ 5 (55)
Miraculous 3-Bed/2.5-Bath SFH in North Las Vegas

No image available

$44,266
$217
53%
32.53$180❌❌✅Y / Y⭐️ 5 (118)
Mila's Cozy Home

No image available

$25,073
$195
32%
322$185❌❌❌Y / Y⭐️ 5 (22)
Spacious And Cozy Family Home

No image available

$46,132
$214
55%
322$280❌❌❌Y / Y⭐️ 4.9 (58)
The right place for you and your family

No image available

$39,034
$185
49%
322$304✅❌✅Y / Y⭐️ 5 (58)
Comfort Home

No image available

$71,443
$215
90%
333$125✅❌❌Y / Y⭐️ 5 (11)
Shadow Creek home in beautiful Las Vegas!

No image available

$36,367
$267
36%
322$159❌❌❌Y / Y⭐️ 5 (114)
Beautiful family house

No image available

$88,829
$809
30%
32.53$0❌❌❌Y / Y⭐️ 0 (1)
lovely house, very cozy.

No image available

$42,107
$192
57%
31.51$75✅❌❌Y / Y⭐️ 5 (46)
Modern, fun home, minutes from the Las Vegas Strip

No image available

$51,245
$177
76%
32.53$150❌❌✅Y / Y⭐️ 5 (62)
❤️Radiant 3BR Haven w/ Pool, Hot Tub, & Pool Table

No image available

$120,238
$327
98%
322$175✅✅✅Y / Y⭐️ 4.8 (105)
3b/2ba Near Speedway with pool

No image available

$32,648
$223
40%
321$0✅❌❌Y / Y⭐️ 5 (23)
Amazing pool home in Las Vegas

No image available

$57,116
$204
66%
321$209✅❌✅Y / N⭐️ 4.9 (85)
Private Las Vegas 3Bd 3ba Home w/garage

No image available

$35,861
$142
69%
3330$170✅✅✅Y / Y⭐️ 4.8 (53)
Chic Oasis in Gated Community: Proximity to All

No image available

$43,971
$222
53%
32.52$300❌❌❌Y / Y⭐️ 5 (71)
Charming 3-Bedroom Oasis: Games, BBQ & Family Fun

No image available

$38,916
$217
49%
322$0❌❌✅Y / Y⭐️ 5 (16)
Cute farm style 3 bedroom home

No image available

$27,816
$80
95%
3331$220✅❌❌Y / Y⭐️ 5 (5)
New Listing- 15 min to The Las Vegas Strip

No image available

$40,879
$153
73%
32.51$0❌❌❌Y / Y⭐️ 5 (63)
Pool/spa home, quiet neighborhood, private bckyard

No image available

$49,468
$218
62%
324$0✅✅❌Y / Y⭐️ 5 (16)
*3 miles from Downtown Casita Los Hermanos*

No image available

$44,603
$171
68%
321$60❌❌✅Y / Y⭐️ 4.7 (67)
Cozy family home

No image available

$38,576
$124
85%
331$0❌❌❌Y / Y⭐️ 4.8 (29)

Return Metrics

19.6% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,205$28,411$42,617$56,822$71,028$142,056$426,170
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$221,600$221,600$221,600$221,600$221,600$221,600$221,600
Down Payment$55,400$55,400$55,400$55,400$55,400$55,400$55,400
Property Appreciation$8,310$16,869$25,685$34,765$44,118$95,264$395,351
Total Return$299,515$322,280$345,302$368,588$392,147$514,321$1,098,522

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.6%

Cap Rate

11.87%

Return on Investment

34.82%

property-location

6080 Salsbury Cove Dr North Las Vegas, Nevada, 89081

3 bed • 3 bath • 10 guests

Est. $1,329/mo

Agent

Inquire about this property

Contact Agent

$417,000

Zestimate

North Las Vegas

Guide

Zoning

Guide


Laws

117

Airbnb Investor Score

$14,205

Annual Profit

11.9%

Cap Rate

19.6%

Cash on Cash

$53,530

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $241/night at 53% occupancy.Projected nightly rate is $229/night at 64% occupancy.

Top 53% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$52,225

Avg annual revenue

64%

Avg occupancy rate

$229

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

$25k

$55k

$85k

$120k

Sign up to see the data on 40 all comparables

$14,206

Profit

Revenue

$53,530

Operating Expenses

$20,639

Operating Income

$32,891

Mortgage & Taxes

$18,686

Profit (Cash Flow)

$14,206

$72,460

Cash Investment

Down Payment

$55,400

Renos & Furnishing

$8,750

Closing Costs

$8,310

Total

$72,460

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.6%

Cap Rate

11.87%

Profit (Cummulative)

$14,206

$221,600

$8,750

$8,310

$0

Total Gain

$25,237

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

$13,147

Deductible property tax

$2,742

Your total deduction

$14,444

Your adjusted annual income

$150,000 - $14,444 = $135,556


Taxes on $135,556 (30%)

$40,667

Your old tax bill

$45,000

Your new tax bill

$40,667


Estimated tax savings

$4,333

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

7,405 sqft

Year built:

2004

Size:

1,985 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced air, Gas

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 7,405 sqft
  • Building area: 1,985 sqft
  • Garage: No
  • Heating: Forced air, gas
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central
  • View: -
  • Parking: Garage - Attached
  • Amenities: Garbage disposal, Refrigerator, Washer
  • Price per square foot: $210

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 12330212049
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $301,323
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $417,000


Schools

  • Elementary School: D L Dusty Dickens Elementary School with 5/10 star rating
  • Middle School: Carroll M Johnston Middle School with 4/10 star rating
  • High School: Legacy High School with 2/10 star rating