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 Rental Arbitrage Analysis 6313 Garwood Ave, Las Vegas, NV 89107, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$21,860

Profit (Cash Flow)

-$1,982

Cash on Cash Return

-38.5%

Annual Revenue

$21,860

AirDNA projects $105/night at 57% occupancy ($21,859).

BNB Calc projects a 56.99999999999999% occupancy rate, $105 rate per night.

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


Return Metrics

-38.48% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,981-$3,963-$5,945-$7,927-$9,909-$19,819-$59,457
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-$1,981-$3,963-$5,945-$7,927-$9,909-$19,819-$59,457

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-38.48%

Payback Period Days

0

Return on Investment

-38.48%

property-location

6313 Garwood Ave Las Vegas, Nevada, 89107-2505

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide


Laws


Market Data

$21,860

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$1,982

Profit

Revenue

$21,860

Operating Expenses

$14,242

Operating Income

$7,618

Net Effective Rent

$9,600

Profit (Cash Flow)

-$1,982

$5,150

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$900

Total

$5,150

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-38.48%

Payback Period Days

0