BNBCalc Short Term Rental Rental Arbitrage Analysis 6666 W Washington Ave, Las Vegas, NV, 89128

3 bed • 2 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$46,240

Profit (Cash Flow)

$10,229

Cash on Cash Return

118.9%

Annual Revenue

$46,240

AirDNA projects $273/night at 65% occupancy ($64,812). Airbtics projects $211/night at 60% occupancy ($46,239). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 60% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,224	$49,641	$75,412	$93,162
Occupancy	50%	61%	74%	83%
Nightly Rate	$169	$213	$268	$291

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lucky vacation with putting green King/Queens beds	$70,555	$214	84%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (153)
Luxury villa in Las Vegas	$47,746	$146	85%	3	2.5	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (68)
villa with pool and private jacuzzi	$65,306	$291	60%	3	2	3	$160	✅	✅	❌	Y / Y	⭐️ 4.5 (48)
Private Las Vegas Home w/ Pool & Spa !:23)	$71,836	$271	70%	3	2	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (179)
Modern Vegas Rental	$45,055	$141	78%	3	2	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (43)
MID CENTURY OASIS – 3BR&2BA – POOL	$58,589	$174	77%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 5 (151)
Knoten Hill!	$34,530	$152	60%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (270)
Newly Remodeled 3 bedroom home 15min from LV Strip	$73,329	$216	88%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (238)
Warm Vacation in Las Vegas King-Queen beds	$51,881	$222	62%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (82)
Stylish, Spacious & Close to Strip Vacation Home	$44,903	$199	59%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (64)
Licensed home, 15 min to the strip	$52,298	$179	79%	3	2	1	$180	✅	❌	❌	Y / Y	⭐️ 5 (78)
Lady Luck Oasis Large Pool Central Dogs Welcome	$55,944	$234	59%	3	2	2	$255	✅	❌	✅	Y / Y	⭐️ 5 (57)
Cheerful Home w/ Game Room! 10 Min to Strip!	$40,491	$199	54%	3	3	3	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Cozy 3-bed / 2-bath with Garage	$43,018	$172	64%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (53)
Super Stylish ! Home with Pool Near the Strip !6:)	$62,635	$267	61%	3	2	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (110)
Private pool/10 minutes to the strip/3beds 2 baths	$36,540	$279	33%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 0 (1)
Gray Oasis- Private Pool included	$36,700	$293	31%	3	2	2	$170	✅	❌	❌	Y / N	⭐️ 5 (15)
La casita de Marcela	$43,001	$185	61%	3	2	2	$150	❌	❌	❌	Y / N	⭐️ 4.5 (27)
The Wine Loft	$67,849	$299	62%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (55)
3b2b Private Home!	$50,370	$162	80%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (33)
Quiet Paradise	$11,267	$59	41%	3	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
The Vegas Ultimate Fun House	$82,350	$225	100%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (57)
Private Pool / 3 Bedrooms 2 Bath	$39,313	$283	35%	3	2	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (5)
10 Minutes From the Strip Luxury Home	$30,928	$169	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Red Rock Oasis:3BR, Pool & spa, 15 Min to LV Strip	$41,562	$167	68%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
3 bedroom with Pool	$44,162	$248	46%	3	2	1	$200	✅	❌	❌	Y / Y	⭐️ 4.4 (10)
SummerGetaway-LuxeHottub\| PrivatePool by Strip	$34,097	$274	34%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (46)
Tropical Oasis in the Desert!	$52,481	$178	80%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (62)
VacationHome - PrivatePoo\| BBQ	$39,968	$280	39%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (7)
Villa in West Las Vegas	$34,221	$187	50%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxury home in Las Vegas	$28,928	$152	52%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
Pets welcomed! Pool & Mini Golf, Discounted ! BW	$59,584	$220	74%	3	2	30	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (53)
3 bedroom with a pool quite neighborhood	$46,774	$213	60%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (6)
Red Rock Villa: Pool, Jacuzzi, sauna, game table, near Park, Tennis, Soccer, Basketball, track, play	$52,328	$169	83%	3	2	2	$165	✅	✅	❌	Y / Y	⭐️ 4.5 (114)
Nice 3 bedroom house	$28,739	$151	52%	3	2	31	$299	❌	❌	✅	Y / Y	⭐️ 4.5 (84)
The CHARMING Vacation Place !!	$21,214	$84	69%	3	2	30	$324	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
3bed 2bath with pool table!	$65,486	$252	71%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (8)
Freeman Enterprises llc	$57,643	$225	70%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)

Return Metrics

118.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,228	$20,457	$30,686	$40,914	$51,143	$102,287	$306,861
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	$10,228	$20,457	$30,686	$40,914	$51,143	$102,287	$306,861

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

118.93%

Payback Period Days

307

Return on Investment

118.93%

6666 W Washington Ave Las Vegas, Nevada, 89128

3 bed • 2 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$46,240

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $273/night at 65% occupancy.Projected nightly rate is $211/night at 60% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$47,235

Avg annual revenue

60%

Avg occupancy rate

$211

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

$35k

$60k

$85k

$10,229

Profit

Revenue

$46,240

Operating Expenses

$18,011

Operating Income

$28,229

Net Effective Rent

$18,000

Profit (Cash Flow)

$10,229

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

118.93%

Payback Period Days

307