BNBCalc Short Term Rental Investment Analysis 6650 W Warm Springs Rd 1084, Las Vegas, NV 89118

2 bed • 2 bath • 6 guests • $1,345

BNB

Calc

Annual Revenue

$29,059

Profit (Cash Flow)

$11,510

Cap Rate

862.5%

Annual Revenue

$29,059

AirDNA projects $223/night at 64% occupancy ($52,127). Airbtics projects $153/night at 52% occupancy ($29,058). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,453	$21,884	$44,599	$81,478
Occupancy	34%	42%	65%	94%
Nightly Rate	$104	$137	$180	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1.5 BR/1BA Suite- Luxury, New, 7 Mins to the strip	$12,086	$127	26%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.5 (28)
2 Br/1 Bth- Luxury Brand New: Only 7 mins to strip	$29,161	$182	39%	2	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
A quiet and cozy home in Vegas	$41,632	$175	65%	2	2	3	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Elegant, Modern, Charming 2-Bedroom Home	$24,596	$101	65%	2	3	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (9)
Clean/Quiet 2BR/2BA home 15 min to Las Vegas strip	$59,218	$147	94%	2	3	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (149)
Cozy 2-Bedroom House Near The Strip in Vegas	$16,836	$115	40%	2	1	31	$200	❌	✅	❌	Y / Y	⭐️ 5 (0)
#13 Vegas Baby w/BBQ: Mins to LVStrip/Stadiums/LAS	$53,165	$299	45%	2	3	4	$275	❌	❌	✅	Y / Y	⭐️ 5 (2)
Incredible Gaming Place	$14,692	$223	18%	2	2	1	$0	✅	✅	✅	Y / Y	⭐️ 4.1 (9)
Modern Townhome Minutes to Las Vegas Strip	$10,866	$90	33%	2	2	30	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)
The Splendid Vacation Place!	$27,450	$75	100%	2	2	30	$288	✅	✅	❌	Y / Y	⭐️ 5 (4)

Return Metrics

169.03% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,510	$23,020	$34,531	$46,041	$57,552	$115,104	$345,313
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,076	$1,076	$1,076	$1,076	$1,076	$1,076	$1,076
Down Payment	$269	$269	$269	$269	$269	$269	$269
Property Appreciation	$40	$81	$124	$168	$214	$462	$1,919
Total Return	$12,895	$24,447	$36,001	$47,555	$59,111	$116,911	$348,577

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

169.03%

Cap Rate

862.54%

Return on Investment

169.82%

6650 W Warm Springs Rd 1084 Las Vegas, NV, 89118

2 bed • 2 bath • 6 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

8133

Airbnb Investor Score

$11,510

Annual Profit

862.5%

Cap Rate

169.0%

Cash on Cash

$29,059

Annual Revenue

BNBCalc predicts this property will get $153 per night with 52% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$28,970

Avg annual revenue

52%

Avg occupancy rate

$153

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

$10k

$25k

$45k

$60k

$11,510

Profit

Revenue

$29,059

Operating Expenses

$17,458

Operating Income

$11,601

Mortgage & Taxes

$91

Profit (Cash Flow)

$11,510

$6,809

Cash Investment

Down Payment

$269

Renos & Furnishing

$6,500

Closing Costs

$40

Total

$6,809

DSCR Ratio

Strong

127.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

169.03%

Cap Rate

862.54%

Return on Investment

169.82%

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

$64

Deductible property tax

$13

Your total deduction

-$10,480

Your adjusted annual income

$150,000 - -$10,480 = $160,480

Taxes on $160,480 (30%)

$48,144

Your old tax bill

$45,000

Your new tax bill

$48,144

Estimated tax savings

-$3,144

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: Yes, Zone 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -