BNBCalc Short Term Rental Rental Arbitrage Analysis 6697 Coronado Palms Ave, Las Vegas, NV, 89139

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$76,541

Profit (Cash Flow)

$590

Cash on Cash Return

4.5%

Annual Revenue

$76,541

AirDNA projects $399/night at 72% occupancy ($104,927). Airbtics projects $338/night at 62% occupancy ($76,540). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $338 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,177	$73,778	$115,198	$176,553
Occupancy	49%	60%	74%	90%
Nightly Rate	$231	$328	$415	$518

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5 Bedrm + loft w 2 beds Sleeps 17 Heated Pool/Spa	$121,096	$556	58%	5	3	2	$350	✅	✅	✅	Y / Y	⭐️ 5 (23)
Stunning 5BR Mint Retreat Office & Accessible Bath	$54,522	$193	74%	5	3	2	$225	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
2700SF LUXE HOME｜Near Strip ｜FiberWiFi｜PoolTable	$69,727	$199	88%	5	3	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (132)
2700SF Sweet Home｜Near Strip｜Pool Table｜King Bed	$173,697	$480	96%	5	3	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (87)
Cozy clean beautiful two story house!	$74,486	$339	55%	5	3	3	$280	✅	✅	❌	Y / Y	⭐️ 5 (80)
COVE PLAYHOUSE	$69,498	$433	42%	5	3	3	$300	✅	❌	❌	Y / Y	⭐️ 5 (18)
Beautiful 5BR 3BA Home - Close to LV Strip/Airport	$60,929	$212	77%	5	3	1	$169	❌	❌	❌	Y / Y	⭐️ 5 (181)
❤️Chic 5B3B Designer w/Pool Table 10 min to Strip	$65,077	$236	71%	5	3	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (146)
Holiday season discount/5BR10min to airport &strip	$71,485	$324	59%	5	3.5	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (103)
4000SF LUXE HOME｜Near Strip｜PoolTable｜TV in ALL Rm	$91,573	$250	91%	5	3.5	2	$249	✅	❌	❌	Y / Y	⭐️ 5 (116)
Fabulous 5 BR Pool Home close to Strip	$38,213	$332	30%	5	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (85)
Cloud9 Delight: Upscale 5-Bedroom Haven	$53,148	$244	58%	5	2.5	3	$269	❌	❌	❌	Y / Y	⭐️ 5 (118)
Comfortable house 5BD 3.5BA 3STORY 10BEDS 16 SLEEP	$72,234	$339	57%	5	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (93)
7 Beds \| 3 Bath \| Tri-Level	$78,183	$408	52%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (92)
#27 Oasis Villa w/ Oasis Pool&Spa: Mins to Stadium	$112,012	$689	41%	5	3	7	$450	✅	✅	✅	Y / Y	⭐️ 4.5 (15)
#93 Haven w/Pool&Spa: Mins to LVStrip/Red Rock Cyn	$111,144	$514	58%	5	3	2	$335	✅	✅	✅	Y / Y	⭐️ 5 (3)
Private Villa with Pool by STRIP	$112,353	$404	74%	5	3.5	3	$250	✅	✅	✅	Y / Y	⭐️ 5 (33)
6 Beds 3 Baths	$64,562	$392	45%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
Bright & Cozy home& Kids play area	$72,911	$307	62%	5	3.5	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (49)
Cozy 5BR Home w/ Garage, 6 Miles to Vegas Strip	$57,995	$400	38%	5	3	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (58)
Spacious 5 bedroom Home	$48,586	$225	59%	5	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
#60 Cheerful 5BD House 8 Min to Strip Pool Table	$44,835	$245	50%	5	2.5	31	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (37)
Clean & Spacious entire home near LV Strip	$109,943	$304	98%	5	3.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (31)
New Home 6 Beds Luxurious & Spacious 3000SF	$49,191	$192	70%	5	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
Modern Lux 5BR 6Beds｜Near Strip｜Arcade	$46,042	$170	74%	5	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
#31 Luxurious & Cozy House Pool Table Arcade Games	$70,528	$410	47%	5	3.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (12)
ZZ 5BD/3BA Zen Oasis \| Sleeps 10	$39,241	$141	74%	5	3	30	$400	❌	❌	❌	Y / Y	⭐️ 5 (5)
Bright & Spacious Home, Perfect for Long Stays	$58,158	$446	35%	5	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (17)
2500SF Modern Home｜FiberWiFi｜King Bed｜NearStrip	$79,309	$233	93%	5	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
WOW New Construction Modern 4,000 FT² 5BR Home	$49,806	$189	72%	5	3.5	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (28)
Modern 3000SF 5BR Good Location 2 Master Room	$89,845	$323	76%	5	3.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Warmest house near Strip	$115,874	$485	64%	5	4	30	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (7)
Luxury Accommodations by The Las Vegas Strip	$144,744	$557	71%	5	4.5	30	$99	✅	❌	❌	Y / Y	⭐️ 5 (89)
Gorgeous 5 bedroom house	$50,343	$393	35%	5	3	30	$200	✅	❌	✅	Y / Y	⭐️ 5 (72)
10 mins to Strip! 5B 3B House 6 Queen Bed 12 Sleep	$102,297	$430	65%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
3 Stories 5BR 3.5BA ,10 mins to the strip.	$37,660	$119	84%	5	3.5	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (54)
Nice 5B2.5b house, nice community! ( 31 days+)	$39,858	$121	90%	5	2.5	31	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
**Perfect 5BR Home for the fabulous Vegas getaway	$55,062	$255	59%	5	3	2	$240	❌	❌	❌	Y / Y	⭐️ 4.8 (102)

Return Metrics

4.5% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$590	$1,180	$1,770	$2,361	$2,951	$5,902	$17,707
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	$590	$1,180	$1,770	$2,361	$2,951	$5,902	$17,707

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.5%

Payback Period Days

8106

Return on Investment

4.5%

6697 Coronado Palms Ave Las Vegas, Nevada, 89139

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Las Vegas

Guide

Zoning

Market

Guide

Laws

Market Data

$76,541

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $399/night at 72% occupancy.Projected nightly rate is $338/night at 62% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$73,942

Avg annual revenue

62%

Avg occupancy rate

$338

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

$35k

$80k

$125k

$175k

$590

Profit

Revenue

$76,541

Operating Expenses

$21,950

Operating Income

$54,590

Net Effective Rent

$54,000

Profit (Cash Flow)

$590

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

4.5%

Payback Period Days

8106