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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-38.48%

Payback Period Days

Return on Investment

-38.48%

6313 Garwood Ave Las Vegas, Nevada, 89107-2505

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$21,860

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Cash on Cash Return

-38.48%

Payback Period Days