BNBCalc Short Term Rental Investment Analysis 6170 E Sahara Ave 1061, Las Vegas, NV 89142

3 bed • 2 bath • 9 guests • $270,000

BNB

Calc

Annual Revenue

$41,733

Profit (Cash Flow)

$4,414

Cap Rate

8.4%

Annual Revenue

$41,733

AirDNA projects $197/night at 58% occupancy ($41,732). Airbtics projects $224/night at 61% occupancy ($49,906). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $197 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,891	$52,126	$72,894	$111,640
Occupancy	44%	62%	77%	90%
Nightly Rate	$160	$222	$250	$329

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NICE SPACIOUS 3BD 2.5BA	$31,489	$151	53%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (132)
Spacious House in Las Vegas!	$26,240	$138	46%	3	3	3	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Great Vegas View	$49,869	$443	27%	3	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Sunrise Manor Near Lake Las Vegas!	$62,138	$247	65%	3	3	31	$229	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Las vegas home 15 minutes away from las vegas blv	$23,563	$222	29%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Cozy Farmhouse Style 3 Bedroom Home Free Parking	$37,075	$168	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Vegas Getaway	$35,768	$152	62%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Welcome to Paradise	$117,598	$343	92%	3	2	7	$250	❌	❌	✅	Y / Y	⭐️ 4.3 (9)
IsmaSol Luxury	$31,597	$97	89%	3	3	30	$200	✅	✅	❌	Y / Y	⭐️ 5 (32)
Remodeled Spacious home~3B/2B	$75,770	$250	78%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (40)
Spacious Cozy Neighborhood	$23,027	$185	34%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Confortable house in safe area. 15 min The Street	$54,109	$224	66%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (0)
Beautiful home perfect for vacation near the strip	$33,661	$186	42%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (104)
Sahara House super discounts	$98,088	$250	100%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (87)
Home, sweet Vegas home	$85,677	$308	76%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (23)

Return Metrics

6.25% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,414	$8,828	$13,242	$17,656	$22,070	$44,141	$132,425
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,652	$5,468	$8,458	$11,632	$15,002	$35,238	$216,000
Down Payment	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$69,166	$84,739	$100,737	$117,176	$134,077	$226,237	$787,785

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.25%

Cap Rate

8.38%

Return on Investment

21.48%

6170 E Sahara Ave 1061 Las Vegas, NV, 89142

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,295/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,414

Annual Profit

8.4%

Cap Rate

6.3%

Cash on Cash

$41,733

Annual Revenue

BNBCalc predicts this property will get $224 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 54% of comparables

Seasonality

15 Airbnb Comparables

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

$52,377

Avg annual revenue

61%

Avg occupancy rate

$224

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

$20k

$55k

$85k

$120k

$4,414

Profit

Revenue

$41,733

Operating Expenses

$19,105

Operating Income

$22,628

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$4,414

$70,600

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$8,500

Closing Costs

$8,100

Total

$70,600

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.25%

Cap Rate

8.38%

Return on Investment

21.48%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$23,507

Your adjusted annual income

$150,000 - $23,507 = $126,493

Taxes on $126,493 (30%)

$37,948

Your old tax bill

$45,000

Your new tax bill

$37,948

Estimated tax savings

$7,052

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:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -