BNBCalc Short Term Rental Investment Analysis 7206 Ranchito Cir, Las Vegas, NV 89120

4 bed • 3 bath • 12 guests • $2,198,000

BNB

Calc

Annual Revenue

$95,767

Profit (Cash Flow)

-$78,633

Cap Rate

3.2%

Annual Revenue

$95,767

AirDNA projects $437/night at 60% occupancy ($95,766). Airbtics projects $362/night at 56% occupancy ($74,042). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 60% occupancy rate, $437 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,414	$85,992	$111,222	$174,995
Occupancy	39%	61%	74%	81%
Nightly Rate	$259	$372	$396	$570

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Remodeled Home - 10 mins to Vegas Strip!	$65,213	$247	68%	4	2	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (159)
Beautiful spacious home with large pool	$99,068	$374	68%	4	2	2	$170	✅	❌	✅	Y / Y	⭐️ 4.8 (193)
Gorgeous Place	$28,987	$226	32%	4	2	2	$269	❌	❌	✅	Y / Y	⭐️ 5 (53)
Spacious Classic Vegas Home - 15 Mins From Strip	$87,143	$394	58%	4	5	1	$249	✅	❌	✅	Y / Y	⭐️ 5 (24)
Vegas Pool Villa 12 min to Strip	$69,189	$306	61%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (22)
Licensed, Superhost, sleeps 10, designer finishes!	$101,467	$396	61%	4	3	2	$449	✅	❌	❌	Y / Y	⭐️ 4.9 (47)
Beautiful, clean, and spacious home near the strip	$32,851	$233	36%	4	2	2	$238	❌	❌	✅	Y / Y	⭐️ 5 (145)
Vacation home 5.5 miles from The Strip	$45,822	$140	81%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.7 (122)
Desert Rose: Spacious, Unique, Clean, Relaxing	$119,528	$635	50%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.9 (184)
#2 The Vegas Retreat II (HeatedPool)	$83,626	$272	81%	4	3	4	$210	✅	✅	❌	Y / Y	⭐️ 4.8 (216)
Deluxe 4 Bed / 3 Bath Heated Pool close to strip	$101,627	$604	43%	4	3	2	$349	✅	❌	❌	Y / Y	⭐️ 4.9 (151)
Beautiful 4 Bedroom Home w/ Pool Table Room! BBQ!	$128,845	$396	86%	4	3	31	$250	✅	❌	✅	Y / Y	⭐️ 5 (38)
Beautiful Spacious Home. Pool, SPA & Yard Games!	$111,454	$372	80%	4	3	4	$190	✅	✅	❌	Y / Y	⭐️ 5 (106)

Return Metrics

-15.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$78,632	-$157,265	-$235,898	-$314,531	-$393,164	-$786,328	-$2,358,986
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,758,400	$1,758,400	$1,758,400	$1,758,400	$1,758,400	$1,758,400	$1,758,400
Down Payment	$439,600	$439,600	$439,600	$439,600	$439,600	$439,600	$439,600
Property Appreciation	$65,940	$133,858	$203,813	$275,868	$350,084	$755,928	$3,137,122
Total Return	$2,185,307	$2,174,592	$2,165,915	$2,159,336	$2,154,919	$2,167,599	$2,976,136

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.23%

Cap Rate

3.16%

Return on Investment

1.72%

7206 Ranchito Cir Las Vegas, NV, 89120

4 bed • 3 bath • 12 guests

Purchase Price

Est. $10,542/mo

This property is for sale!

Contact Agent

-55

Airbnb Investor Score

-$78,632

Annual Profit

3.2%

Cap Rate

-15.2%

Cash on Cash

$95,767

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $437/night at 60% occupancy.Projected nightly rate is $362/night at 56% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$76,725

Avg annual revenue

56%

Avg occupancy rate

$362

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

$25k

$60k

$95k

$130k

-$78,633

Profit

Revenue

$95,767

Operating Expenses

$26,130

Operating Income

$69,637

Mortgage & Taxes

$148,270

Profit (Cash Flow)

-$78,633

$516,290

Cash Investment

Down Payment

$439,600

Renos & Furnishing

$10,750

Closing Costs

$65,940

Total

$516,290

DSCR Ratio

Weak

0.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.23%

Cap Rate

3.16%

Return on Investment

1.72%

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

$104,319

Deductible property tax

$21,760

Your total deduction

$297,868

Your adjusted annual income

$150,000 - $297,868 = -$147,868

Taxes on -$147,868 (30%)

-$44,361

Your old tax bill

$45,000

Your new tax bill

-$44,361

Estimated tax savings

$89,361

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -