BNBCalc Short Term Rental Investment Analysis 7200 Pirates Cove Rd 1096, Las Vegas, NV 89145

2 bed • 1 bath • 6 guests • $1,350

BNB

Calc

Annual Revenue

$50,900

Profit (Cash Flow)

$30,590

Cap Rate

2266.9%

Annual Revenue

$50,900

AirDNA projects $208/night at 67% occupancy ($50,900). Airbtics projects $127/night at 61% occupancy ($28,295). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 67% occupancy rate, $208 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,986	$26,319	$37,632	$46,593
Occupancy	50%	65%	77%	85%
Nightly Rate	$92	$110	$133	$149

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment 20 minutes from strip!	$23,852	$133	49%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.3 (20)
2 bedroom fully remodel condo next to traderJoe's	$30,975	$91	93%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.4 (31)
2 Bdrm Condo with King Size Bed & attached Garage	$38,207	$143	73%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Enchanting 2 Bedroom / 2 Bath Condo with Amenities	$21,974	$94	63%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (20)
Divine 2 Bedroom / 2 Bath Condo with Amenities	$24,981	$91	75%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 4.7 (26)
Beautiful townhouse	$12,369	$110	30%	2	2	1	$15	✅	❌	❌	Y / N	⭐️ 4.5 (11)
Lovely 2 bedroom 2 bathroom Condo in Las Vegas	$25,743	$78	89%	2	2	31	$150	✅	❌	✅	Y / Y	⭐️ 5 (8)
2b 2bath next to sum trader joes	$38,539	$130	81%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 3.5 (4)
2b apartment next to trader joes	$28,295	$113	65%	2	2	1	$150	✅	❌	❌	Y / N	⭐️ 0 (0)
Prestigious 2 Bedroom/2 Bath Condo with Amenities	$22,464	$93	66%	2	2	30	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (19)
Relaxing Stay! 2 Classy Units, Onsite Pool	$6,588	$360	5%	2	2	1	$0	✅	❌	✅	N / Y	⭐️ 3 (1)
Relaxation Garden	$25,930	$154	46%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.7 (16)
Carmel Suite /2 Bed 2 Bath Condo	$30,651	$106	79%	2	2	31	$150	✅	✅	✅	Y / Y	⭐️ 5 (1)
Lovely 2 bedroom condo close to the strip!	$25,503	$134	52%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Cozy 2 bedroom condo nearby freeway and shopping!!	$19,086	$77	62%	2	2	30	$300	✅	✅	❌	Y / Y	⭐️ 4 (4)

Return Metrics

466.27% 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)	$30,589	$61,179	$91,769	$122,359	$152,949	$305,899	$917,699
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,080	$1,080	$1,080	$1,080	$1,080	$1,080	$1,080
Down Payment	$270	$270	$270	$270	$270	$270	$270
Property Appreciation	$40	$82	$125	$169	$215	$464	$1,926
Total Return	$31,980	$62,612	$93,245	$123,879	$154,514	$307,714	$920,976

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

466.27%

Cap Rate

2,266.91%

Return on Investment

467.09%

7200 Pirates Cove Rd 1096 Las Vegas, NV, 89145

2 bed • 1 bath • 6 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

21505

Airbnb Investor Score

$30,512

Annual Profit

2266.9%

Cap Rate

466.3%

Cash on Cash

$50,900

Annual Revenue

BNBCalc predicts this property will get $127 per night with 61% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 8% of comparables

Seasonality

15 Airbnb Comparables

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

$25,010

Avg annual revenue

61%

Avg occupancy rate

$127

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

$5k

$15k

$30k

$40k

$30,590

Profit

Revenue

$50,900

Operating Expenses

$20,297

Operating Income

$30,603

Mortgage & Taxes

$13

Profit (Cash Flow)

$30,590

$6,561

Cash Investment

Down Payment

$270

Renos & Furnishing

$6,250

Closing Costs

$41

Total

$6,561

DSCR Ratio

Strong

336.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

466.27%

Cap Rate

2,266.91%

Return on Investment

467.09%

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

-$29,516

Your adjusted annual income

$150,000 - -$29,516 = $179,516

Taxes on $179,516 (30%)

$53,855

Your old tax bill

$45,000

Your new tax bill

$53,855

Estimated tax savings

-$8,855

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -